Flat
M1
2 beds
2 baths
Carding Building, Whitworth Street M1
North West, England · M1
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£33,806
↗ 26%After 5 Years
Change In Property Value
£103,035
↗ 26%After 5 Years
Return On Investment
106%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £27,996 | £28,416 | £29,126 | £29,854 | £30,750 | £146,143 |
| Total Expenses | £20,670 | £20,758 | £20,872 | £20,988 | £21,120 | £104,408 |
| Profit Before Tax | £7,326 | £7,658 | £8,255 | £8,866 | £9,630 | £41,735 |
| Profit After Tax | £5,934 | £6,203 | £6,686 | £7,182 | £7,800 | £33,806 |
| Change In Property Value | £12,000 | £12,360 | £23,340 | £26,862 | £28,474 | £103,035 |
| Net Return | £17,934 | £18,563 | £30,026 | £34,044 | £36,274 | £136,841 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 14% | 14% | 23% | 26% | 28% | 106% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change