Flat
M1
1 bed
1 bath
Store Street, Manchester M1
North West, England · M1
View property listing
Initial Investment
£61,559First YearProfit From Rental Income
£17,107
↗ 28%After 5 Years
Change In Property Value
£55,695
↗ 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 | £13,728 | £13,934 | £14,143 | £14,497 | £14,859 | £71,160 |
| Total Expenses | £9,868 | £9,938 | £10,000 | £10,078 | £10,156 | £50,041 |
| Profit Before Tax | £3,860 | £3,995 | £4,143 | £4,419 | £4,703 | £21,120 |
| Profit After Tax | £3,127 | £3,236 | £3,356 | £3,579 | £3,809 | £17,107 |
| Change In Property Value | £6,056 | £11,436 | £13,161 | £13,951 | £11,091 | £55,695 |
| Net Return | £9,183 | £14,672 | £16,517 | £17,531 | £14,900 | £72,802 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 28% |
| 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