Flat
M2
1 bed
1 bath
Windmill Street, Manchester M2
North West, England · M2
View property listing
Initial Investment
£100,500First YearProfit From Rental Income
£30,871
↗ 31%After 5 Years
Change In Property Value
£88,289
↗ 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 | £21,444 | £21,766 | £22,092 | £22,644 | £23,211 | £111,157 |
| Total Expenses | £14,440 | £14,523 | £14,596 | £14,693 | £14,793 | £73,045 |
| Profit Before Tax | £7,004 | £7,243 | £7,496 | £7,951 | £8,418 | £38,112 |
| Profit After Tax | £5,673 | £5,867 | £6,072 | £6,440 | £6,819 | £30,871 |
| Change In Property Value | £9,600 | £18,128 | £20,864 | £22,116 | £17,582 | £88,289 |
| Net Return | £15,273 | £23,995 | £26,935 | £28,556 | £24,400 | £119,160 |
| Return From Rental Income (%) | 6% | 6% | 6% | 6% | 7% | 31% |
| Total Net Return (%) | 15% | 24% | 27% | 28% | 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