Flat
M2
2 beds
2 baths
Lower Mosley Street, Manchester M2
North West, England · M2
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£34,534
↗ 31%After 5 Years
Change In Property Value
£96,566
↗ 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 | £23,448 | £23,800 | £24,157 | £24,761 | £25,380 | £121,545 |
| Total Expenses | £15,606 | £15,691 | £15,768 | £15,870 | £15,975 | £78,910 |
| Profit Before Tax | £7,842 | £8,108 | £8,389 | £8,890 | £9,405 | £42,635 |
| Profit After Tax | £6,352 | £6,568 | £6,795 | £7,201 | £7,618 | £34,534 |
| Change In Property Value | £10,500 | £19,828 | £22,820 | £24,189 | £19,230 | £96,566 |
| Net Return | £16,852 | £26,395 | £29,615 | £31,390 | £26,848 | £131,100 |
| 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