Flat
M1
2 beds
1 bath
Bombay Street, Manchester M1
North West, England · M1
View property listing
Initial Investment
£75,700First YearProfit From Rental Income
£17,883
↗ 24%After 5 Years
Change In Property Value
£64,140
↗ 26%After 5 Years
Return On Investment
108%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,436 | £17,698 | £18,140 | £18,593 | £19,151 | £91,018 |
| Total Expenses | £13,623 | £13,695 | £13,782 | £13,871 | £13,970 | £68,940 |
| Profit Before Tax | £3,813 | £4,003 | £4,358 | £4,722 | £5,182 | £22,078 |
| Profit After Tax | £3,089 | £3,242 | £3,530 | £3,825 | £4,197 | £17,883 |
| Change In Property Value | £7,470 | £7,694 | £14,529 | £16,722 | £17,725 | £64,140 |
| Net Return | £10,559 | £10,936 | £18,059 | £20,547 | £21,922 | £82,023 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 14% | 14% | 24% | 27% | 29% | 108% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change