Flat
M1
2 beds
2 baths
Asia House, 82 Princess Street, City Centre M1
North West, England · M1
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£25,901
↗ 25%After 5 Years
Change In Property Value
£83,716
↗ 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 | £22,752 | £23,093 | £23,671 | £24,262 | £24,990 | £118,769 |
| Total Expenses | £17,170 | £17,250 | £17,350 | £17,453 | £17,569 | £86,792 |
| Profit Before Tax | £5,582 | £5,844 | £6,320 | £6,809 | £7,421 | £31,977 |
| Profit After Tax | £4,522 | £4,733 | £5,119 | £5,515 | £6,011 | £25,901 |
| Change In Property Value | £9,750 | £10,043 | £18,964 | £21,825 | £23,135 | £83,716 |
| Net Return | £14,272 | £14,776 | £24,083 | £27,341 | £29,146 | £109,617 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| 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