Flat
M1
2 beds
2 baths
Hilton Street, Manchester M1
North West, England · M1
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£15,346
↗ 22%After 5 Years
Change In Property Value
£57,957
↗ 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 | £15,756 | £15,992 | £16,392 | £16,802 | £17,306 | £82,248 |
| Total Expenses | £12,502 | £12,572 | £12,655 | £12,740 | £12,833 | £63,302 |
| Profit Before Tax | £3,254 | £3,420 | £3,737 | £4,062 | £4,473 | £18,946 |
| Profit After Tax | £2,635 | £2,770 | £3,027 | £3,290 | £3,623 | £15,346 |
| Change In Property Value | £6,750 | £6,953 | £13,129 | £15,110 | £16,016 | £57,957 |
| Net Return | £9,385 | £9,723 | £16,156 | £18,400 | £19,640 | £73,304 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 14% | 14% | 24% | 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