Flat
M1
1 bed
1 bath
Little Lever Street, Northern Quarter M1
North West, England · M1
View property listing
Initial Investment
£34,750First YearProfit From Rental Income
£3,421
↗ 10%After 5 Years
Change In Property Value
£28,979
↗ 26%After 5 Years
Return On Investment
93%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,872 | £7,990 | £8,190 | £8,395 | £8,646 | £41,093 |
| Total Expenses | £7,251 | £7,308 | £7,371 | £7,436 | £7,504 | £36,870 |
| Profit Before Tax | £621 | £682 | £818 | £959 | £1,143 | £4,223 |
| Profit After Tax | £503 | £552 | £663 | £777 | £926 | £3,421 |
| Change In Property Value | £3,375 | £3,476 | £6,564 | £7,555 | £8,008 | £28,979 |
| Net Return | £3,878 | £4,028 | £7,227 | £8,332 | £8,934 | £32,399 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 11% | 12% | 21% | 24% | 26% | 93% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change