Flat
M1
2 beds
2 baths
Store Street, Manchester, Area M1
North West, England · M1
View property listing
Initial Investment
£95,250First YearProfit From Rental Income
£30,150
↗ 32%After 5 Years
Change In Property Value
£84,150
↗ 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 | £20,736 | £21,047 | £21,363 | £21,897 | £22,444 | £107,487 |
| Total Expenses | £13,887 | £13,968 | £14,041 | £14,136 | £14,233 | £70,265 |
| Profit Before Tax | £6,849 | £7,079 | £7,322 | £7,761 | £8,211 | £37,222 |
| Profit After Tax | £5,548 | £5,734 | £5,931 | £6,286 | £6,651 | £30,150 |
| Change In Property Value | £9,150 | £17,278 | £19,886 | £21,079 | £16,758 | £84,150 |
| Net Return | £14,698 | £23,012 | £25,817 | £27,365 | £23,409 | £114,300 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 15% | 24% | 27% | 29% | 25% | 120% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change