Flat
M2
1 bed
1 bath
Lower Mosley Street, Manchester M2
North West, England · M2
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£23,498
↗ 30%After 5 Years
Change In Property Value
£71,735
↗ 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 | £17,424 | £17,685 | £17,951 | £18,399 | £18,859 | £90,319 |
| Total Expenses | £12,108 | £12,184 | £12,252 | £12,338 | £12,427 | £61,309 |
| Profit Before Tax | £5,316 | £5,501 | £5,699 | £6,061 | £6,432 | £29,010 |
| Profit After Tax | £4,306 | £4,456 | £4,616 | £4,910 | £5,210 | £23,498 |
| Change In Property Value | £7,800 | £14,729 | £16,952 | £17,969 | £14,285 | £71,735 |
| Net Return | £12,106 | £19,185 | £21,568 | £22,878 | £19,496 | £95,233 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| 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