Flat
M1
2 beds
2 baths
Apartment 220, Tickner House, Longacre Street, Manchester M1
North West, England · M1
View property listing
Initial Investment
£109,250First YearProfit From Rental Income
£28,030
↗ 26%After 5 Years
Change In Property Value
£88,868
↗ 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 | £24,156 | £24,518 | £25,131 | £25,760 | £26,532 | £126,098 |
| Total Expenses | £18,103 | £18,186 | £18,290 | £18,397 | £18,517 | £91,492 |
| Profit Before Tax | £6,053 | £6,333 | £6,841 | £7,363 | £8,016 | £34,605 |
| Profit After Tax | £4,903 | £5,129 | £5,541 | £5,964 | £6,493 | £28,030 |
| Change In Property Value | £10,350 | £10,661 | £20,131 | £23,168 | £24,559 | £88,868 |
| Net Return | £15,253 | £15,790 | £25,672 | £29,132 | £31,051 | £116,898 |
| Return From Rental Income (%) | 4% | 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