Flat
M2
1 bed
1 bath
Lower Mosley Street, Manchester M2
North West, England · M2
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£28,398
↗ 30%After 5 Years
Change In Property Value
£82,771
↗ 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 | £20,100 | £20,401 | £20,708 | £21,225 | £21,756 | £104,190 |
| Total Expenses | £13,663 | £13,743 | £13,814 | £13,908 | £14,004 | £69,131 |
| Profit Before Tax | £6,438 | £6,659 | £6,893 | £7,317 | £7,752 | £35,059 |
| Profit After Tax | £5,214 | £5,394 | £5,584 | £5,927 | £6,279 | £28,398 |
| Change In Property Value | £9,000 | £16,995 | £19,560 | £20,733 | £16,483 | £82,771 |
| Net Return | £14,214 | £22,389 | £25,143 | £26,660 | £22,762 | £111,169 |
| Return From Rental Income (%) | 6% | 6% | 6% | 6% | 7% | 30% |
| 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