Flat
M1
2 beds
2 baths
Nobel Way, Manchester M1
North West, England · M1
View property listing
Initial Investment
£121,500First YearProfit From Rental Income
£31,722
↗ 26%After 5 Years
Change In Property Value
£97,884
↗ 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 | £26,604 | £27,003 | £27,678 | £28,370 | £29,221 | £138,876 |
| Total Expenses | £19,737 | £19,823 | £19,933 | £20,046 | £20,174 | £99,713 |
| Profit Before Tax | £6,867 | £7,180 | £7,745 | £8,324 | £9,047 | £39,163 |
| Profit After Tax | £5,562 | £5,816 | £6,273 | £6,742 | £7,328 | £31,722 |
| Change In Property Value | £11,400 | £11,742 | £22,173 | £25,519 | £27,050 | £97,884 |
| Net Return | £16,962 | £17,558 | £28,446 | £32,261 | £34,378 | £129,606 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 14% | 14% | 23% | 27% | 28% | 107% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change