Flat
M1
2 beds
2 baths
7 Nobel Way, Manchester M1
North West, England · M1
View property listing
Initial Investment
£121,433First YearProfit From Rental Income
£39,628
↗ 33%After 5 Years
Change In Property Value
£104,791
↗ 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 | £25,824 | £26,211 | £26,605 | £27,270 | £27,951 | £133,861 |
| Total Expenses | £16,803 | £16,892 | £16,972 | £17,080 | £17,191 | £84,937 |
| Profit Before Tax | £9,021 | £9,320 | £9,633 | £10,189 | £10,760 | £48,924 |
| Profit After Tax | £7,307 | £7,549 | £7,802 | £8,253 | £8,716 | £39,628 |
| Change In Property Value | £11,394 | £21,516 | £24,763 | £26,249 | £20,868 | £104,791 |
| Net Return | £18,701 | £29,065 | £32,566 | £34,502 | £29,584 | £144,419 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 33% |
| Total Net Return (%) | 15% | 24% | 27% | 28% | 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