Flat
M1
1 bed
1 bath
Berry Street, Manchester M1
North West, England · M1
View property listing
Initial Investment
£53,485First YearProfit From Rental Income
£10,054
↗ 19%After 5 Years
Change In Property Value
£45,065
↗ 26%After 5 Years
Return On Investment
103%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,252 | £12,436 | £12,747 | £13,065 | £13,457 | £63,957 |
| Total Expenses | £10,166 | £10,231 | £10,305 | £10,381 | £10,462 | £51,545 |
| Profit Before Tax | £2,086 | £2,205 | £2,442 | £2,685 | £2,995 | £12,412 |
| Profit After Tax | £1,689 | £1,786 | £1,978 | £2,175 | £2,426 | £10,054 |
| Change In Property Value | £5,249 | £5,406 | £10,208 | £11,749 | £12,454 | £45,065 |
| Net Return | £6,938 | £7,192 | £12,186 | £13,923 | £14,880 | £55,119 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 13% | 13% | 23% | 26% | 28% | 103% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change