Flat
M1
2 beds
1 bath
Princess Street, Manchester M1
North West, England · M1
View property listing
Initial Investment
£68,350First YearProfit From Rental Income
£19,962
↗ 29%After 5 Years
Change In Property Value
£61,940
↗ 28%After 5 Years
Return On Investment
120%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,264 | £15,493 | £15,725 | £16,118 | £16,521 | £79,122 |
| Total Expenses | £10,750 | £10,823 | £10,887 | £10,968 | £11,051 | £54,478 |
| Profit Before Tax | £4,514 | £4,670 | £4,839 | £5,151 | £5,471 | £24,644 |
| Profit After Tax | £3,657 | £3,783 | £3,919 | £4,172 | £4,431 | £19,962 |
| Change In Property Value | £6,735 | £12,718 | £14,637 | £15,515 | £12,335 | £61,940 |
| Net Return | £10,392 | £16,501 | £18,556 | £19,687 | £16,766 | £81,902 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 6% | 29% |
| Total Net Return (%) | 15% | 24% | 27% | 29% | 25% | 120% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change