Flat
M1
2 beds
2 baths
Newton Street, Manchester M1
North West, England · M1
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£27,014
↗ 31%After 5 Years
Change In Property Value
£77,253
↗ 28%After 5 Years
Return On Investment
121%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,044 | £19,330 | £19,620 | £20,110 | £20,613 | £98,716 |
| Total Expenses | £12,913 | £12,992 | £13,062 | £13,153 | £13,246 | £65,366 |
| Profit Before Tax | £6,131 | £6,338 | £6,558 | £6,957 | £7,367 | £33,350 |
| Profit After Tax | £4,966 | £5,134 | £5,312 | £5,635 | £5,967 | £27,014 |
| Change In Property Value | £8,400 | £15,862 | £18,256 | £19,351 | £15,384 | £77,253 |
| Net Return | £13,366 | £20,996 | £23,567 | £24,986 | £21,351 | £104,267 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 15% | 24% | 27% | 29% | 25% | 121% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change