Flat
M1
2 beds
1 bath
Dale Street, Manchester M1
North West, England · M1
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£19,415
↗ 29%After 5 Years
Change In Property Value
£60,699
↗ 28%After 5 Years
Return On Investment
120%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,964 | £15,188 | £15,416 | £15,802 | £16,197 | £77,567 |
| Total Expenses | £10,575 | £10,647 | £10,711 | £10,791 | £10,874 | £53,599 |
| Profit Before Tax | £4,389 | £4,541 | £4,705 | £5,010 | £5,323 | £23,969 |
| Profit After Tax | £3,555 | £3,678 | £3,811 | £4,058 | £4,312 | £19,415 |
| Change In Property Value | £6,600 | £12,463 | £14,344 | £15,204 | £12,088 | £60,699 |
| Net Return | £10,155 | £16,141 | £18,155 | £19,263 | £16,399 | £80,113 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 29% |
| Total Net Return (%) | 15% | 24% | 27% | 29% | 24% | 120% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change