Flat
M1
3 beds
3 baths
City Centre Investment Flat, Manchester M1
North West, England · M1
View property listing
Initial Investment
£137,232First YearProfit From Rental Income
£45,355
↗ 33%After 5 Years
Change In Property Value
£117,245
↗ 28%After 5 Years
Return On Investment
118%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £28,896 | £29,329 | £29,769 | £30,514 | £31,276 | £149,785 |
| Total Expenses | £18,562 | £18,656 | £18,741 | £18,857 | £18,976 | £93,792 |
| Profit Before Tax | £10,334 | £10,674 | £11,029 | £11,657 | £12,301 | £55,993 |
| Profit After Tax | £8,370 | £8,646 | £8,933 | £9,442 | £9,963 | £45,355 |
| Change In Property Value | £12,749 | £24,073 | £27,706 | £29,369 | £23,348 | £117,245 |
| Net Return | £21,119 | £32,719 | £36,640 | £38,811 | £33,312 | £162,600 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 33% |
| Total Net Return (%) | 15% | 24% | 27% | 28% | 24% | 118% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change