Flat
M1
1 bed
1 bath
Store Street, Manchester M1
North West, England · M1
View property listing
Initial Investment
£66,548First YearProfit From Rental Income
£19,203
↗ 29%After 5 Years
Change In Property Value
£60,283
↗ 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 | £14,856 | £15,079 | £15,305 | £15,688 | £16,080 | £77,007 |
| Total Expenses | £10,516 | £10,588 | £10,652 | £10,732 | £10,814 | £53,300 |
| Profit Before Tax | £4,340 | £4,491 | £4,653 | £4,956 | £5,266 | £23,707 |
| Profit After Tax | £3,516 | £3,638 | £3,769 | £4,014 | £4,266 | £19,203 |
| Change In Property Value | £6,555 | £12,378 | £14,246 | £15,100 | £12,005 | £60,283 |
| Net Return | £10,071 | £16,015 | £18,015 | £19,115 | £16,271 | £79,486 |
| 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