Flat
M1
1 bed
1 bath
Store Street, Manchester M1
North West, England · M1
View property listing
Initial Investment
£65,798First YearProfit From Rental Income
£18,894
↗ 29%After 5 Years
Change In Property Value
£59,593
↗ 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 | £14,688 | £14,908 | £15,132 | £15,510 | £15,898 | £76,137 |
| Total Expenses | £10,418 | £10,490 | £10,554 | £10,633 | £10,715 | £52,811 |
| Profit Before Tax | £4,270 | £4,418 | £4,578 | £4,877 | £5,183 | £23,326 |
| Profit After Tax | £3,458 | £3,578 | £3,708 | £3,950 | £4,198 | £18,894 |
| Change In Property Value | £6,480 | £12,236 | £14,083 | £14,928 | £11,867 | £59,593 |
| Net Return | £9,938 | £15,815 | £17,791 | £18,878 | £16,066 | £78,487 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 29% |
| 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