Flat M1 2 beds 1 bath

Nobel Way, Manchester M1

North West, England · M1

Initial Investment

First Year

£134,800First Year

Profit From Rental Income

After 5 Years

£38,905

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£107,672

↗ 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	£30,096	£30,547	£31,311	£32,094	£33,057	£157,105
Total Expenses	£21,594	£21,685	£21,804	£21,926	£22,065	£109,075
Profit Before Tax	£8,502	£8,863	£9,507	£10,168	£10,991	£48,031
Profit After Tax	£6,887	£7,179	£7,701	£8,236	£8,903	£38,905
Change In Property Value	£12,540	£12,916	£24,390	£28,071	£29,755	£107,672
Net Return	£19,427	£20,095	£32,091	£36,306	£38,658	£146,577
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