Flat
M1
2 beds
2 baths
One Port Street, Manchester M1
North West, England · M1
View property listing
Initial Investment
£152,705First YearProfit From Rental Income
£50,976
↗ 33%After 5 Years
Change In Property Value
£129,442
↗ 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 | £31,908 | £32,387 | £32,872 | £33,694 | £34,537 | £165,398 |
| Total Expenses | £20,286 | £20,384 | £20,473 | £20,597 | £20,724 | £102,465 |
| Profit Before Tax | £11,622 | £12,003 | £12,399 | £13,097 | £13,812 | £62,933 |
| Profit After Tax | £9,414 | £9,722 | £10,043 | £10,608 | £11,188 | £50,976 |
| Change In Property Value | £14,075 | £26,578 | £30,589 | £32,424 | £25,777 | £129,442 |
| Net Return | £23,489 | £36,300 | £40,632 | £43,032 | £36,965 | £180,418 |
| 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