Flat
M1
1 bed
1 bath
Granby Row, Manchester M1
North West, England · M1
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£18,133
↗ 28%After 5 Years
Change In Property Value
£57,940
↗ 28%After 5 Years
Return On Investment
119%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,280 | £14,494 | £14,712 | £15,079 | £15,456 | £74,022 |
| Total Expenses | £10,185 | £10,256 | £10,319 | £10,398 | £10,478 | £51,635 |
| Profit Before Tax | £4,095 | £4,238 | £4,393 | £4,682 | £4,979 | £22,386 |
| Profit After Tax | £3,317 | £3,433 | £3,558 | £3,792 | £4,033 | £18,133 |
| Change In Property Value | £6,300 | £11,897 | £13,692 | £14,513 | £11,538 | £57,940 |
| Net Return | £9,617 | £15,329 | £17,250 | £18,306 | £15,571 | £76,073 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 28% |
| Total Net Return (%) | 15% | 24% | 27% | 29% | 24% | 119% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change