Flat
M1
1 bed
1 bath
115 Princess Street, Manchester M1
North West, England · M1
View property listing
Initial Investment
£66,700First YearProfit From Rental Income
£19,273
↗ 29%After 5 Years
Change In Property Value
£60,423
↗ 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 | £14,892 | £15,115 | £15,342 | £15,726 | £16,119 | £77,194 |
| Total Expenses | £10,536 | £10,608 | £10,672 | £10,752 | £10,834 | £53,400 |
| Profit Before Tax | £4,356 | £4,508 | £4,671 | £4,974 | £5,285 | £23,794 |
| Profit After Tax | £3,529 | £3,651 | £3,783 | £4,029 | £4,281 | £19,273 |
| Change In Property Value | £6,570 | £12,406 | £14,279 | £15,135 | £12,033 | £60,423 |
| Net Return | £10,099 | £16,057 | £18,062 | £19,164 | £16,314 | £79,696 |
| 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