Flat
M1
2 beds
2 baths
7 Nobel Way, Manchester M1
North West, England · M1
View property listing
Initial Investment
£121,433First YearProfit From Rental Income
£31,707
↗ 26%After 5 Years
Change In Property Value
£97,835
↗ 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 | £26,592 | £26,991 | £27,666 | £28,357 | £29,208 | £138,814 |
| Total Expenses | £19,728 | £19,814 | £19,924 | £20,038 | £20,165 | £99,669 |
| Profit Before Tax | £6,864 | £7,177 | £7,741 | £8,320 | £9,043 | £39,144 |
| Profit After Tax | £5,560 | £5,813 | £6,270 | £6,739 | £7,325 | £31,707 |
| Change In Property Value | £11,394 | £11,736 | £22,162 | £25,506 | £27,036 | £97,835 |
| Net Return | £16,954 | £17,549 | £28,432 | £32,245 | £34,361 | £129,542 |
| 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