Flat
M1
1 bed
1 bath
W3, 51 Whitworth Street West, Southern Gateway, Manchester City Centre M1
North West, England · M1
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£13,052
↗ 25%After 5 Years
Change In Property Value
£46,904
↗ 28%After 5 Years
Return On Investment
115%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,556 | £11,729 | £11,905 | £12,203 | £12,508 | £59,902 |
| Total Expenses | £8,625 | £8,693 | £8,751 | £8,823 | £8,896 | £43,788 |
| Profit Before Tax | £2,931 | £3,037 | £3,154 | £3,380 | £3,612 | £16,113 |
| Profit After Tax | £2,374 | £2,460 | £2,555 | £2,738 | £2,926 | £13,052 |
| Change In Property Value | £5,100 | £9,631 | £11,084 | £11,749 | £9,340 | £46,904 |
| Net Return | £7,474 | £12,090 | £13,639 | £14,487 | £12,266 | £59,955 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 14% | 23% | 26% | 28% | 24% | 115% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change