Flat
M1
2 beds
2 baths
Oxygen Tower, 50 Store Street, Manchester M1
North West, England · M1
View property listing
Initial Investment
£97,000First YearProfit From Rental Income
£24,293
↗ 25%After 5 Years
Change In Property Value
£79,853
↗ 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 | £21,696 | £22,021 | £22,572 | £23,136 | £23,830 | £113,256 |
| Total Expenses | £16,469 | £16,547 | £16,645 | £16,746 | £16,858 | £83,265 |
| Profit Before Tax | £5,227 | £5,474 | £5,927 | £6,391 | £6,973 | £29,991 |
| Profit After Tax | £4,234 | £4,434 | £4,801 | £5,176 | £5,648 | £24,293 |
| Change In Property Value | £9,300 | £9,579 | £18,088 | £20,818 | £22,067 | £79,853 |
| Net Return | £13,534 | £14,013 | £22,889 | £25,994 | £27,715 | £104,145 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| 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