Flat M1 1 bed 1 bath

Vantage Quay, 3, Brewer Street, Manchester M1

North West, England · M1

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£1,882

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£48,942

↗ 26%After 5 Years

Return On Investment

88%

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	£10,740	£10,901	£11,174	£11,453	£11,797	£56,064
Total Expenses	£10,612	£10,674	£10,745	£10,816	£10,893	£53,741
Profit Before Tax	£128	£227	£429	£637	£903	£2,323
Profit After Tax	£103	£184	£348	£516	£732	£1,882
Change In Property Value	£5,700	£5,871	£11,086	£12,759	£13,525	£48,942
Net Return	£5,803	£6,055	£11,434	£13,275	£14,257	£50,824
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	10%	10%	20%	23%	25%	88%

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