Flat
M2
2 beds
2 baths
Windmill Street, Manchester M2
North West, England · M2
View property listing
Initial Investment
£131,125First YearProfit From Rental Income
£41,597
↗ 32%After 5 Years
Change In Property Value
£112,431
↗ 28%After 5 Years
Return On Investment
117%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £27,300 | £27,710 | £28,125 | £28,828 | £29,549 | £141,512 |
| Total Expenses | £17,841 | £17,932 | £18,015 | £18,127 | £18,242 | £90,157 |
| Profit Before Tax | £9,459 | £9,777 | £10,110 | £10,701 | £11,307 | £51,355 |
| Profit After Tax | £7,662 | £7,920 | £8,189 | £8,668 | £9,159 | £41,597 |
| Change In Property Value | £12,225 | £23,085 | £26,569 | £28,163 | £22,389 | £112,431 |
| Net Return | £19,887 | £31,004 | £34,758 | £36,831 | £31,548 | £154,028 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 15% | 24% | 27% | 28% | 24% | 117% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change