Flat M1 3 beds 0 baths

Nobel Way, Manchester M1

North West, England · M1

Initial Investment

First Year

£164,550First Year

Profit From Rental Income

After 5 Years

£48,536

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£129,567

↗ 26%After 5 Years

Return On Investment

108%

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	£36,216	£36,759	£37,678	£38,620	£39,779	£189,052
Total Expenses	£25,578	£25,678	£25,813	£25,951	£26,110	£129,131
Profit Before Tax	£10,638	£11,081	£11,865	£12,669	£13,669	£59,921
Profit After Tax	£8,617	£8,975	£9,611	£10,262	£11,072	£48,536
Change In Property Value	£15,090	£15,543	£29,350	£33,779	£35,806	£129,567
Net Return	£23,707	£24,518	£38,960	£44,041	£46,877	£178,103
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	14%	15%	24%	27%	28%	108%

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