Flat
M1
2 beds
2 baths
Macintosh Mills, 4 Cambridge Street, Southern Gateway, Manchester M1
North West, England · M1
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£17,951
↗ 24%After 5 Years
Change In Property Value
£64,397
↗ 26%After 5 Years
Return On Investment
108%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,496 | £17,758 | £18,202 | £18,657 | £19,217 | £91,331 |
| Total Expenses | £13,668 | £13,741 | £13,828 | £13,917 | £14,016 | £69,170 |
| Profit Before Tax | £3,828 | £4,018 | £4,374 | £4,740 | £5,201 | £22,161 |
| Profit After Tax | £3,100 | £3,254 | £3,543 | £3,840 | £4,213 | £17,951 |
| Change In Property Value | £7,500 | £7,725 | £14,587 | £16,789 | £17,796 | £64,397 |
| Net Return | £10,600 | £10,979 | £18,131 | £20,628 | £22,009 | £82,348 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 14% | 14% | 24% | 27% | 29% | 108% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change