Flat M1 2 beds 2 baths

Crusader Mill, Chapeltown Street, Manchester M1

North West, England · M1

Initial Investment

First Year

£116,250First Year

Profit From Rental Income

After 5 Years

£32,899

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£94,020

↗ 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	£26,280	£26,674	£27,341	£28,025	£28,865	£137,185
Total Expenses	£19,109	£19,195	£19,304	£19,417	£19,543	£96,569
Profit Before Tax	£7,171	£7,479	£8,037	£8,608	£9,322	£40,616
Profit After Tax	£5,808	£6,058	£6,510	£6,972	£7,551	£32,899
Change In Property Value	£10,950	£11,279	£21,298	£24,512	£25,982	£94,020
Net Return	£16,758	£17,337	£27,807	£31,484	£33,533	£126,919
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
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