Flat M1 0 beds 1 bath

Little Lever Street, Northern Quarter M1

North West, England · M1

Initial Investment

First Year

£34,750First Year

Profit From Rental Income

After 5 Years

£4,288

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£28,979

↗ 26%After 5 Years

Return On Investment

96%

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	£8,100	£8,221	£8,427	£8,638	£8,897	£42,283
Total Expenses	£7,273	£7,332	£7,395	£7,460	£7,529	£36,989
Profit Before Tax	£827	£890	£1,032	£1,178	£1,368	£5,294
Profit After Tax	£670	£721	£836	£954	£1,108	£4,288
Change In Property Value	£3,375	£3,476	£6,564	£7,555	£8,008	£28,979
Net Return	£4,045	£4,197	£7,400	£8,509	£9,117	£33,267
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	12%	12%	21%	24%	26%	96%

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