Flat M1 2 beds 2 baths

Great Bridgewater St, Manchester M1

North West, England · M1

Initial Investment

First Year

£156,500First Year

Profit From Rental Income

After 5 Years

£45,930

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£123,643

↗ 26%After 5 Years

Return On Investment

108%

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	£34,560	£35,078	£35,955	£36,854	£37,960	£180,408
Total Expenses	£24,500	£24,598	£24,728	£24,862	£25,015	£123,704
Profit Before Tax	£10,060	£10,481	£11,227	£11,992	£12,944	£56,704
Profit After Tax	£8,149	£8,489	£9,094	£9,714	£10,485	£45,930
Change In Property Value	£14,400	£14,832	£28,008	£32,234	£34,168	£123,643
Net Return	£22,549	£23,321	£37,102	£41,948	£44,653	£169,573
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	14%	15%	24%	27%	29%	108%

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