Flat
M1
2 beds
2 baths
Tariff Street, Manchester M1
North West, England · M1
View property listing
Initial Investment
£118,000First YearProfit From Rental Income
£38,412
↗ 33%After 5 Years
Change In Property Value
£102,084
↗ 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 | £25,164 | £25,541 | £25,925 | £26,573 | £27,237 | £130,440 |
| Total Expenses | £16,421 | £16,509 | £16,588 | £16,695 | £16,804 | £83,017 |
| Profit Before Tax | £8,743 | £9,033 | £9,336 | £9,878 | £10,433 | £47,423 |
| Profit After Tax | £7,082 | £7,316 | £7,562 | £8,001 | £8,451 | £38,412 |
| Change In Property Value | £11,100 | £20,961 | £24,124 | £25,571 | £20,329 | £102,084 |
| Net Return | £18,182 | £28,277 | £31,686 | £33,572 | £28,780 | £140,497 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 33% |
| Total Net Return (%) | 15% | 24% | 27% | 28% | 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