Flat
M1
1 bed
1 bath
Oxford Road, Manchester M1
North West, England · M1
View property listing
Initial Investment
£37,300First YearProfit From Rental Income
£6,876
↗ 18%After 5 Years
Change In Property Value
£33,384
↗ 28%After 5 Years
Return On Investment
108%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,232 | £8,355 | £8,481 | £8,693 | £8,910 | £42,671 |
| Total Expenses | £6,716 | £6,779 | £6,832 | £6,895 | £6,960 | £34,182 |
| Profit Before Tax | £1,516 | £1,577 | £1,649 | £1,798 | £1,950 | £8,489 |
| Profit After Tax | £1,228 | £1,277 | £1,335 | £1,456 | £1,580 | £6,876 |
| Change In Property Value | £3,630 | £6,855 | £7,889 | £8,362 | £6,648 | £33,384 |
| Net Return | £4,858 | £8,132 | £9,224 | £9,818 | £8,228 | £40,260 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 13% | 22% | 25% | 26% | 22% | 108% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change