Flat
M1
1 bed
1 bath
90 Princess Street, St Manchester M1
North West, England · M1
View property listing
Initial Investment
£31,000First YearProfit From Rental Income
£4,216
↗ 14%After 5 Years
Change In Property Value
£27,590
↗ 28%After 5 Years
Return On Investment
103%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,804 | £6,906 | £7,010 | £7,185 | £7,365 | £35,269 |
| Total Expenses | £5,898 | £5,958 | £6,009 | £6,069 | £6,129 | £30,064 |
| Profit Before Tax | £906 | £948 | £1,000 | £1,116 | £1,235 | £5,205 |
| Profit After Tax | £734 | £768 | £810 | £904 | £1,000 | £4,216 |
| Change In Property Value | £3,000 | £5,665 | £6,520 | £6,911 | £5,494 | £27,590 |
| Net Return | £3,734 | £6,433 | £7,330 | £7,815 | £6,495 | £31,807 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 12% | 21% | 24% | 25% | 21% | 103% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change