Flat M1 3 beds 3 baths

Cambridge Street, Manchester M1

North West, England · M1

Initial Investment

First Year

£128,497First Year

Profit From Rental Income

After 5 Years

£36,866

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£103,034

↗ 26%After 5 Years

Return On Investment

109%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£28,800	£29,232	£29,963	£30,712	£31,633	£150,340
Total Expenses	£20,750	£20,839	£20,955	£21,074	£21,209	£104,826
Profit Before Tax	£8,050	£8,393	£9,008	£9,638	£10,425	£45,514
Profit After Tax	£6,521	£6,798	£7,296	£7,807	£8,444	£36,866
Change In Property Value	£12,000	£12,360	£23,340	£26,862	£28,473	£103,034
Net Return	£18,521	£19,158	£30,636	£34,668	£36,917	£139,900
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	14%	15%	24%	27%	29%	109%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change