Flat
M1
1 bed
1 bath
Piccadilly Place, Manchester M1
North West, England · M1
View property listing
Initial Investment
£59,500First YearProfit From Rental Income
£16,233
↗ 27%After 5 Years
Change In Property Value
£53,801
↗ 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 | £13,260 | £13,459 | £13,661 | £14,002 | £14,352 | £68,734 |
| Total Expenses | £9,600 | £9,670 | £9,731 | £9,807 | £9,885 | £48,693 |
| Profit Before Tax | £3,660 | £3,789 | £3,930 | £4,195 | £4,468 | £20,041 |
| Profit After Tax | £2,964 | £3,069 | £3,183 | £3,398 | £3,619 | £16,233 |
| Change In Property Value | £5,850 | £11,047 | £12,714 | £13,477 | £10,714 | £53,801 |
| Net Return | £8,814 | £14,116 | £15,897 | £16,875 | £14,333 | £70,034 |
| 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