Flat
M1
2 beds
2 baths
Great Ancoats St, Manchester M1
North West, England · M1
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£28,551
↗ 26%After 5 Years
Change In Property Value
£90,156
↗ 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 | £24,504 | £24,872 | £25,493 | £26,131 | £26,915 | £127,914 |
| Total Expenses | £18,337 | £18,419 | £18,525 | £18,632 | £18,753 | £92,666 |
| Profit Before Tax | £6,167 | £6,452 | £6,969 | £7,499 | £8,161 | £35,248 |
| Profit After Tax | £4,996 | £5,226 | £5,645 | £6,074 | £6,611 | £28,551 |
| Change In Property Value | £10,500 | £10,815 | £20,422 | £23,504 | £24,914 | £90,156 |
| Net Return | £15,496 | £16,041 | £26,067 | £29,578 | £31,525 | £118,707 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 14% | 14% | 23% | 27% | 28% | 107% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change