Flat
M1
1 bed
1 bath
90 Princess Street, St Manchester M1
North West, England · M1
View property listing
Initial Investment
£29,500First YearProfit From Rental Income
£1,575
↗ 5%After 5 Years
Change In Property Value
£24,471
↗ 26%After 5 Years
Return On Investment
88%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,648 | £6,748 | £6,916 | £7,089 | £7,302 | £34,703 |
| Total Expenses | £6,434 | £6,490 | £6,550 | £6,611 | £6,675 | £32,759 |
| Profit Before Tax | £214 | £258 | £367 | £478 | £627 | £1,944 |
| Profit After Tax | £173 | £209 | £297 | £388 | £508 | £1,575 |
| Change In Property Value | £2,850 | £2,936 | £5,543 | £6,380 | £6,763 | £24,471 |
| Net Return | £3,023 | £3,144 | £5,840 | £6,767 | £7,271 | £26,046 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 10% | 11% | 20% | 23% | 25% | 88% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change