Flat
M1
2 beds
2 baths
Newton Street, Manchester M1
North West, England · M1
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£21,933
↗ 30%After 5 Years
Change In Property Value
£66,217
↗ 28%After 5 Years
Return On Investment
121%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,320 | £16,565 | £16,813 | £17,234 | £17,664 | £84,596 |
| Total Expenses | £11,354 | £11,428 | £11,494 | £11,578 | £11,664 | £57,519 |
| Profit Before Tax | £4,966 | £5,136 | £5,319 | £5,655 | £6,001 | £27,077 |
| Profit After Tax | £4,022 | £4,160 | £4,308 | £4,581 | £4,860 | £21,933 |
| Change In Property Value | £7,200 | £13,596 | £15,648 | £16,587 | £13,186 | £66,217 |
| Net Return | £11,222 | £17,756 | £19,956 | £21,168 | £18,047 | £88,149 |
| Return From Rental Income (%) | 6% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 15% | 24% | 27% | 29% | 25% | 121% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change