Flat
M1
1 bed
1 bath
115 Princess Street, Manchester M1
North West, England · M1
View property listing
Initial Investment
£66,700First YearProfit From Rental Income
£14,712
↗ 22%After 5 Years
Change In Property Value
£56,412
↗ 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 | £15,336 | £15,566 | £15,955 | £16,354 | £16,845 | £80,056 |
| Total Expenses | £12,222 | £12,291 | £12,373 | £12,457 | £12,549 | £61,893 |
| Profit Before Tax | £3,114 | £3,275 | £3,582 | £3,897 | £4,296 | £18,163 |
| Profit After Tax | £2,522 | £2,652 | £2,901 | £3,157 | £3,480 | £14,712 |
| Change In Property Value | £6,570 | £6,767 | £12,779 | £14,707 | £15,589 | £56,412 |
| Net Return | £9,092 | £9,420 | £15,680 | £17,864 | £19,069 | £71,124 |
| 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