Flat
M1
1 bed
1 bath
Vantage Quay, 3, Brewer Street, Manchester M1
North West, England · M1
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£15,615
↗ 27%After 5 Years
Change In Property Value
£52,422
↗ 28%After 5 Years
Return On Investment
117%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,924 | £13,118 | £13,315 | £13,647 | £13,989 | £66,993 |
| Total Expenses | £9,406 | £9,475 | £9,536 | £9,611 | £9,688 | £47,715 |
| Profit Before Tax | £3,518 | £3,643 | £3,779 | £4,037 | £4,301 | £19,278 |
| Profit After Tax | £2,850 | £2,951 | £3,061 | £3,270 | £3,484 | £15,615 |
| Change In Property Value | £5,700 | £10,764 | £12,388 | £13,131 | £10,439 | £52,422 |
| Net Return | £8,550 | £13,714 | £15,449 | £16,401 | £13,923 | £68,037 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 15% | 24% | 27% | 28% | 24% | 117% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change