Flat
M1
2 beds
2 baths
Cambridge Street, Manchester M1
North West, England · M1
View property listing
Initial Investment
£84,747First YearProfit From Rental Income
£26,351
↗ 31%After 5 Years
Change In Property Value
£75,872
↗ 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 | £18,696 | £18,976 | £19,261 | £19,743 | £20,236 | £96,912 |
| Total Expenses | £12,718 | £12,796 | £12,865 | £12,955 | £13,047 | £64,380 |
| Profit Before Tax | £5,978 | £6,181 | £6,396 | £6,788 | £7,189 | £32,532 |
| Profit After Tax | £4,843 | £5,006 | £5,181 | £5,498 | £5,823 | £26,351 |
| Change In Property Value | £8,250 | £15,578 | £17,929 | £19,005 | £15,109 | £75,872 |
| Net Return | £13,092 | £20,585 | £23,110 | £24,503 | £20,932 | £102,223 |
| Return From Rental Income (%) | 6% | 6% | 6% | 6% | 7% | 31% |
| 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