Flat
M1
1 bed
1 bath
Oxygen Tower, 50 Store Street, Manchester, Greater Manchester M1
North West, England · M1
View property listing
Initial Investment
£66,400First YearProfit From Rental Income
£19,131
↗ 29%After 5 Years
Change In Property Value
£60,147
↗ 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 | £14,820 | £15,042 | £15,268 | £15,650 | £16,041 | £76,821 |
| Total Expenses | £10,496 | £10,568 | £10,632 | £10,712 | £10,794 | £53,202 |
| Profit Before Tax | £4,324 | £4,474 | £4,636 | £4,938 | £5,247 | £23,619 |
| Profit After Tax | £3,502 | £3,624 | £3,755 | £4,000 | £4,250 | £19,131 |
| Change In Property Value | £6,540 | £12,350 | £14,213 | £15,066 | £11,978 | £60,147 |
| Net Return | £10,042 | £15,974 | £17,969 | £19,066 | £16,228 | £79,278 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 29% |
| Total Net Return (%) | 15% | 24% | 27% | 29% | 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