Flat
M1
1 bed
1 bath
Store Street, Manchester M1
North West, England · M1
View property listing
Initial Investment
£62,048First YearProfit From Rental Income
£17,303
↗ 28%After 5 Years
Change In Property Value
£56,145
↗ 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 | £13,836 | £14,044 | £14,254 | £14,611 | £14,976 | £71,720 |
| Total Expenses | £9,931 | £10,002 | £10,064 | £10,141 | £10,221 | £50,359 |
| Profit Before Tax | £3,905 | £4,042 | £4,190 | £4,469 | £4,755 | £21,362 |
| Profit After Tax | £3,163 | £3,274 | £3,394 | £3,620 | £3,852 | £17,303 |
| Change In Property Value | £6,105 | £11,528 | £13,268 | £14,064 | £11,181 | £56,145 |
| Net Return | £9,268 | £14,802 | £16,662 | £17,684 | £15,032 | £73,448 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 28% |
| Total Net Return (%) | 15% | 24% | 27% | 29% | 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