Flat
M1
2 beds
2 baths
The Met, 40 Hilton Street, Northern Quarter M1
North West, England · M1
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£7,817
↗ 8%After 5 Years
Change In Property Value
£83,716
↗ 26%After 5 Years
Return On Investment
90%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,000 | £18,270 | £18,727 | £19,195 | £19,771 | £93,962 |
| Total Expenses | £16,694 | £16,767 | £16,856 | £16,947 | £17,047 | £84,311 |
| Profit Before Tax | £1,306 | £1,503 | £1,871 | £2,248 | £2,724 | £9,651 |
| Profit After Tax | £1,058 | £1,217 | £1,515 | £1,821 | £2,206 | £7,817 |
| Change In Property Value | £9,750 | £10,043 | £18,964 | £21,825 | £23,135 | £83,716 |
| Net Return | £10,808 | £11,260 | £20,479 | £23,646 | £25,341 | £91,534 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 8% |
| Total Net Return (%) | 11% | 11% | 20% | 23% | 25% | 90% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change