Flat
M1
1 bed
1 bath
Store Street, Manchester M1
North West, England · M1
View property listing
Initial Investment
£62,798First YearProfit From Rental Income
£17,612
↗ 28%After 5 Years
Change In Property Value
£56,835
↗ 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 | £14,004 | £14,214 | £14,427 | £14,788 | £15,158 | £72,591 |
| Total Expenses | £10,028 | £10,099 | £10,162 | £10,240 | £10,319 | £50,848 |
| Profit Before Tax | £3,976 | £4,115 | £4,266 | £4,548 | £4,839 | £21,743 |
| Profit After Tax | £3,220 | £3,333 | £3,455 | £3,684 | £3,919 | £17,612 |
| Change In Property Value | £6,180 | £11,670 | £13,431 | £14,237 | £11,318 | £56,835 |
| Net Return | £9,400 | £15,003 | £16,886 | £17,921 | £15,237 | £74,447 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 28% |
| 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