Flat
M1
1 bed
1 bath
Little Lever Street, Northern Quarter M1
North West, England · M1
View property listing
Initial Investment
£34,750First YearProfit From Rental Income
£5,807
↗ 17%After 5 Years
Change In Property Value
£31,039
↗ 28%After 5 Years
Return On Investment
106%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,656 | £7,771 | £7,887 | £8,085 | £8,287 | £39,686 |
| Total Expenses | £6,385 | £6,447 | £6,499 | £6,561 | £6,624 | £32,516 |
| Profit Before Tax | £1,271 | £1,324 | £1,388 | £1,524 | £1,663 | £7,169 |
| Profit After Tax | £1,029 | £1,072 | £1,124 | £1,234 | £1,347 | £5,807 |
| Change In Property Value | £3,375 | £6,373 | £7,335 | £7,775 | £6,181 | £31,039 |
| Net Return | £4,404 | £7,446 | £8,459 | £9,009 | £7,528 | £36,846 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 13% | 21% | 24% | 26% | 22% | 106% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change