Flat
M2
2 beds
2 baths
Windmill Street, Manchester M2
North West, England · M2
View property listing
Initial Investment
£110,300First YearProfit From Rental Income
£34,296
↗ 31%After 5 Years
Change In Property Value
£96,014
↗ 28%After 5 Years
Return On Investment
118%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,316 | £23,666 | £24,021 | £24,621 | £25,237 | £120,860 |
| Total Expenses | £15,529 | £15,613 | £15,690 | £15,792 | £15,896 | £78,520 |
| Profit Before Tax | £7,788 | £8,052 | £8,331 | £8,829 | £9,341 | £42,341 |
| Profit After Tax | £6,308 | £6,522 | £6,748 | £7,152 | £7,566 | £34,296 |
| Change In Property Value | £10,440 | £19,714 | £22,689 | £24,051 | £19,120 | £96,014 |
| Net Return | £16,748 | £26,237 | £29,437 | £31,202 | £26,686 | £130,310 |
| Return From Rental Income (%) | 6% | 6% | 6% | 6% | 7% | 31% |
| Total Net Return (%) | 15% | 24% | 27% | 28% | 24% | 118% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change