Flat
M1
2 beds
2 baths
Oxygen Tower, Store Street M1
North West, England · M1
View property listing
Initial Investment
£100,500First YearProfit From Rental Income
£17,754
↗ 18%After 5 Years
Change In Property Value
£82,428
↗ 26%After 5 Years
Return On Investment
100%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,400 | £20,706 | £21,224 | £21,754 | £22,407 | £106,491 |
| Total Expenses | £16,736 | £16,813 | £16,907 | £17,004 | £17,112 | £84,572 |
| Profit Before Tax | £3,664 | £3,893 | £4,316 | £4,750 | £5,295 | £21,918 |
| Profit After Tax | £2,968 | £3,154 | £3,496 | £3,847 | £4,289 | £17,754 |
| Change In Property Value | £9,600 | £9,888 | £18,672 | £21,490 | £22,779 | £82,428 |
| Net Return | £12,568 | £13,042 | £22,168 | £25,337 | £27,068 | £100,182 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 18% |
| Total Net Return (%) | 13% | 13% | 22% | 25% | 27% | 100% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change