Flat
M1
1 bed
1 bath
Oxygen Tower, 50 Store Street, Manchester, Greater Manchester M1
North West, England · M1
View property listing
Initial Investment
£66,400First YearProfit From Rental Income
£14,599
↗ 22%After 5 Years
Change In Property Value
£56,154
↗ 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 | £15,264 | £15,493 | £15,880 | £16,277 | £16,766 | £79,680 |
| Total Expenses | £12,176 | £12,244 | £12,326 | £12,410 | £12,501 | £61,657 |
| Profit Before Tax | £3,088 | £3,249 | £3,554 | £3,868 | £4,264 | £18,023 |
| Profit After Tax | £2,502 | £2,631 | £2,879 | £3,133 | £3,454 | £14,599 |
| Change In Property Value | £6,540 | £6,736 | £12,720 | £14,640 | £15,518 | £56,154 |
| Net Return | £9,042 | £9,367 | £15,599 | £17,773 | £18,972 | £70,753 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 14% | 14% | 23% | 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