Flat
M1
2 beds
2 baths
Whitworth Street West, Manchester M1
North West, England · M1
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£23,214
↗ 31%After 5 Years
Change In Property Value
£68,976
↗ 28%After 5 Years
Return On Investment
121%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,004 | £17,259 | £17,518 | £17,956 | £18,405 | £88,142 |
| Total Expenses | £11,744 | £11,820 | £11,887 | £11,972 | £12,060 | £59,482 |
| Profit Before Tax | £5,260 | £5,439 | £5,631 | £5,984 | £6,345 | £28,659 |
| Profit After Tax | £4,260 | £4,406 | £4,561 | £4,847 | £5,140 | £23,214 |
| Change In Property Value | £7,500 | £14,163 | £16,300 | £17,278 | £13,736 | £68,976 |
| Net Return | £11,760 | £18,568 | £20,861 | £22,125 | £18,875 | £92,190 |
| Return From Rental Income (%) | 6% | 6% | 6% | 6% | 7% | 31% |
| Total Net Return (%) | 15% | 24% | 27% | 29% | 25% | 121% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change