Flat
M1
1 bed
1 bath
40 Little Lever Street, Manchester M1
North West, England · M1
View property listing
Initial Investment
£36,550First YearProfit From Rental Income
£6,567
↗ 18%After 5 Years
Change In Property Value
£32,695
↗ 28%After 5 Years
Return On Investment
107%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,064 | £8,185 | £8,308 | £8,515 | £8,728 | £41,800 |
| Total Expenses | £6,619 | £6,681 | £6,735 | £6,797 | £6,861 | £33,693 |
| Profit Before Tax | £1,445 | £1,504 | £1,573 | £1,718 | £1,867 | £8,107 |
| Profit After Tax | £1,170 | £1,218 | £1,274 | £1,392 | £1,512 | £6,567 |
| Change In Property Value | £3,555 | £6,713 | £7,726 | £8,190 | £6,511 | £32,695 |
| Net Return | £4,725 | £7,931 | £9,000 | £9,581 | £8,023 | £39,262 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 18% |
| Total Net Return (%) | 13% | 22% | 25% | 26% | 22% | 107% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change