Flat
M1
2 beds
2 baths
Apartment 220, Tickner House, Longacre Street, Manchester M1
North West, England · M1
View property listing
Initial Investment
£109,250First YearProfit From Rental Income
£35,231
↗ 32%After 5 Years
Change In Property Value
£95,187
↗ 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 | £23,460 | £23,812 | £24,169 | £24,773 | £25,393 | £121,607 |
| Total Expenses | £15,446 | £15,532 | £15,608 | £15,711 | £15,815 | £78,112 |
| Profit Before Tax | £8,014 | £8,280 | £8,561 | £9,063 | £9,578 | £43,495 |
| Profit After Tax | £6,491 | £6,707 | £6,934 | £7,341 | £7,758 | £35,231 |
| Change In Property Value | £10,350 | £19,544 | £22,494 | £23,843 | £18,955 | £95,187 |
| Net Return | £16,841 | £26,251 | £29,428 | £31,184 | £26,713 | £130,418 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| 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