Flat
M1
1 bed
1 bath
Store Street, Manchester M1
North West, England · M1
View property listing
Initial Investment
£58,865First YearProfit From Rental Income
£15,965
↗ 27%After 5 Years
Change In Property Value
£53,218
↗ 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 | £13,116 | £13,313 | £13,512 | £13,850 | £14,196 | £67,988 |
| Total Expenses | £9,518 | £9,587 | £9,648 | £9,724 | £9,801 | £48,278 |
| Profit Before Tax | £3,598 | £3,725 | £3,864 | £4,126 | £4,395 | £19,709 |
| Profit After Tax | £2,915 | £3,018 | £3,130 | £3,342 | £3,560 | £15,965 |
| Change In Property Value | £5,787 | £10,927 | £12,576 | £13,330 | £10,598 | £53,218 |
| Net Return | £8,701 | £13,945 | £15,706 | £16,673 | £14,158 | £69,182 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| 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