Flat
M1
2 beds
2 baths
Oxford Road, Manchester M1
North West, England · M1
View property listing
Initial Investment
£65,500First YearProfit From Rental Income
£18,751
↗ 29%After 5 Years
Change In Property Value
£59,319
↗ 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 | £14,616 | £14,835 | £15,058 | £15,434 | £15,820 | £75,763 |
| Total Expenses | £10,379 | £10,451 | £10,514 | £10,594 | £10,675 | £52,614 |
| Profit Before Tax | £4,237 | £4,384 | £4,543 | £4,840 | £5,145 | £23,150 |
| Profit After Tax | £3,432 | £3,551 | £3,680 | £3,921 | £4,167 | £18,751 |
| Change In Property Value | £6,450 | £12,180 | £14,018 | £14,859 | £11,813 | £59,319 |
| Net Return | £9,882 | £15,731 | £17,698 | £18,780 | £15,980 | £78,070 |
| 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