Flat
M1
1 bed
1 bath
Oxford Road, Manchester M1
North West, England · M1
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£10,534
↗ 23%After 5 Years
Change In Property Value
£41,385
↗ 28%After 5 Years
Return On Investment
113%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,200 | £10,353 | £10,508 | £10,771 | £11,040 | £52,873 |
| Total Expenses | £7,846 | £7,912 | £7,968 | £8,036 | £8,106 | £39,868 |
| Profit Before Tax | £2,354 | £2,441 | £2,540 | £2,735 | £2,935 | £13,005 |
| Profit After Tax | £1,907 | £1,978 | £2,058 | £2,215 | £2,377 | £10,534 |
| Change In Property Value | £4,500 | £8,498 | £9,780 | £10,367 | £8,241 | £41,385 |
| Net Return | £6,407 | £10,475 | £11,837 | £12,582 | £10,618 | £51,919 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 23% |
| Total Net Return (%) | 14% | 23% | 26% | 27% | 23% | 113% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change