Flat
M2
1 bed
1 bath
Lower Mosley Street, Manchester M2
North West, England · M2
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£21,026
↗ 29%After 5 Years
Change In Property Value
£66,217
↗ 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 | £16,080 | £16,321 | £16,566 | £16,980 | £17,405 | £83,352 |
| Total Expenses | £11,330 | £11,404 | £11,470 | £11,553 | £11,638 | £57,395 |
| Profit Before Tax | £4,750 | £4,917 | £5,096 | £5,427 | £5,767 | £25,958 |
| Profit After Tax | £3,848 | £3,983 | £4,128 | £4,396 | £4,671 | £21,026 |
| Change In Property Value | £7,200 | £13,596 | £15,648 | £16,587 | £13,186 | £66,217 |
| Net Return | £11,048 | £17,579 | £19,776 | £20,983 | £17,857 | £87,242 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 29% |
| Total Net Return (%) | 15% | 24% | 27% | 29% | 24% | 120% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change