Flat
M1
1 bed
1 bath
City Centre Investment Flat, Manchester M1
North West, England · M1
View property listing
Initial Investment
£66,985First YearProfit From Rental Income
£14,788
↗ 22%After 5 Years
Change In Property Value
£56,657
↗ 26%After 5 Years
Return On Investment
107%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,396 | £15,627 | £16,018 | £16,418 | £16,911 | £80,369 |
| Total Expenses | £12,266 | £12,335 | £12,417 | £12,501 | £12,593 | £62,113 |
| Profit Before Tax | £3,130 | £3,292 | £3,600 | £3,917 | £4,318 | £18,256 |
| Profit After Tax | £2,535 | £2,666 | £2,916 | £3,173 | £3,497 | £14,788 |
| Change In Property Value | £6,599 | £6,796 | £12,834 | £14,771 | £15,657 | £56,657 |
| Net Return | £9,134 | £9,463 | £15,750 | £17,943 | £19,154 | £71,444 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 14% | 14% | 24% | 27% | 29% | 107% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change