Flat M1 2 beds 2 baths

Finlays Warehouse, Piccadilly, Manchester M1

North West, England · M1

Initial Investment

First Year

£107,500First Year

Profit From Rental Income

After 5 Years

£3,124

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£87,580

↗ 26%After 5 Years

Return On Investment

84%

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	£17,400	£17,661	£18,103	£18,555	£19,112	£90,830
Total Expenses	£17,230	£17,302	£17,389	£17,478	£17,576	£86,974
Profit Before Tax	£171	£359	£714	£1,077	£1,536	£3,857
Profit After Tax	£138	£291	£578	£873	£1,244	£3,124
Change In Property Value	£10,200	£10,506	£19,839	£22,833	£24,203	£87,580
Net Return	£10,338	£10,797	£20,417	£23,705	£25,446	£90,704
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	10%	10%	19%	22%	24%	84%

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