Flat
M1
2 beds
3 baths
Whitworth Street West, Manchester M1
North West, England · M1
View property listing
Initial Investment
£107,500First YearProfit From Rental Income
£34,613
↗ 32%After 5 Years
Change In Property Value
£93,807
↗ 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 | £23,124 | £23,471 | £23,823 | £24,418 | £25,029 | £119,865 |
| Total Expenses | £15,252 | £15,337 | £15,413 | £15,514 | £15,618 | £77,133 |
| Profit Before Tax | £7,872 | £8,134 | £8,410 | £8,904 | £9,411 | £42,732 |
| Profit After Tax | £6,376 | £6,589 | £6,812 | £7,212 | £7,623 | £34,613 |
| Change In Property Value | £10,200 | £19,261 | £22,168 | £23,498 | £18,681 | £93,807 |
| Net Return | £16,576 | £25,850 | £28,980 | £30,710 | £26,304 | £128,420 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| 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