Flat M1 2 beds 3 baths

Portland House, 103A Portland Street, Manchester M1

North West, England · M1

Initial Investment

First Year

£70,375First Year

Profit From Rental Income

After 5 Years

£21,740

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£59,567

↗ 26%After 5 Years

Return On Investment

116%

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	£17,700	£17,965	£18,415	£18,875	£19,441	£92,396
Total Expenses	£12,945	£13,017	£13,105	£13,195	£13,294	£65,557
Profit Before Tax	£4,755	£4,948	£5,309	£5,680	£6,147	£26,839
Profit After Tax	£3,852	£4,008	£4,301	£4,601	£4,979	£21,740
Change In Property Value	£6,938	£7,146	£13,493	£15,530	£16,461	£59,567
Net Return	£10,789	£11,154	£17,794	£20,130	£21,440	£81,307
Return From Rental Income (%)	5%	6%	6%	7%	7%	31%
Total Net Return (%)	15%	16%	25%	29%	30%	116%

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