Flat M1 2 beds 2 baths

New Development Launch M1

North West, England · M1

Initial Investment

First Year

£140,750First Year

Profit From Rental Income

After 5 Years

£40,831

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£112,051

↗ 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	£31,320	£31,790	£32,585	£33,399	£34,401	£163,495
Total Expenses	£22,391	£22,484	£22,606	£22,731	£22,874	£113,086
Profit Before Tax	£8,929	£9,306	£9,979	£10,668	£11,527	£50,409
Profit After Tax	£7,233	£7,538	£8,083	£8,641	£9,337	£40,831
Change In Property Value	£13,050	£13,442	£25,382	£29,212	£30,965	£112,051
Net Return	£20,283	£20,980	£33,465	£37,853	£40,302	£152,882
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
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