Flat
M1
3 beds
3 baths
City Centre Investment Flat, Manchester M1
North West, England · M1
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£45,348
↗ 33%After 5 Years
Change In Property Value
£117,259
↗ 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 | £28,896 | £29,329 | £29,769 | £30,514 | £31,276 | £149,785 |
| Total Expenses | £18,564 | £18,657 | £18,742 | £18,859 | £18,978 | £93,800 |
| Profit Before Tax | £10,332 | £10,672 | £11,027 | £11,655 | £12,299 | £55,985 |
| Profit After Tax | £8,369 | £8,644 | £8,932 | £9,441 | £9,962 | £45,348 |
| Change In Property Value | £12,750 | £24,076 | £27,710 | £29,372 | £23,351 | £117,259 |
| Net Return | £21,119 | £32,721 | £36,642 | £38,813 | £33,313 | £162,607 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 33% |
| Total Net Return (%) | 15% | 24% | 27% | 28% | 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