Flat
M1
2 beds
1 bath
Sackville Place, Bombay Street, Manchester M1
North West, England · M1
View property listing
Initial Investment
£58,600First YearProfit From Rental Income
£15,853
↗ 27%After 5 Years
Change In Property Value
£52,973
↗ 28%After 5 Years
Return On Investment
117%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,056 | £13,252 | £13,451 | £13,787 | £14,132 | £67,677 |
| Total Expenses | £9,483 | £9,553 | £9,614 | £9,689 | £9,766 | £48,105 |
| Profit Before Tax | £3,573 | £3,699 | £3,837 | £4,098 | £4,365 | £19,572 |
| Profit After Tax | £2,894 | £2,996 | £3,108 | £3,319 | £3,536 | £15,853 |
| Change In Property Value | £5,760 | £10,877 | £12,518 | £13,269 | £10,549 | £52,973 |
| Net Return | £8,654 | £13,873 | £15,626 | £16,588 | £14,085 | £68,827 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 15% | 24% | 27% | 28% | 24% | 117% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change