Flat
M2
1 bed
1 bath
Manchester, Lower Mosley Street M2
North West, England · M2
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£19,789
↗ 28%After 5 Years
Change In Property Value
£63,458
↗ 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 | £15,408 | £15,639 | £15,874 | £16,271 | £16,677 | £79,869 |
| Total Expenses | £10,941 | £11,014 | £11,079 | £11,160 | £11,243 | £55,437 |
| Profit Before Tax | £4,467 | £4,625 | £4,795 | £5,110 | £5,434 | £24,431 |
| Profit After Tax | £3,618 | £3,746 | £3,884 | £4,139 | £4,401 | £19,789 |
| Change In Property Value | £6,900 | £13,030 | £14,996 | £15,896 | £12,637 | £63,458 |
| Net Return | £10,518 | £16,776 | £18,880 | £20,035 | £17,038 | £83,247 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 28% |
| 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