Flat
M40
1 bed
1 bath
Spinning Mill - Lower Vickers Street, Manchester M40
Initial Investment
£78,826First YearProfit From Rental Income
£9,979
↗ 13%After 5 Years
Change In Property Value
£32,065
↗ 20%After 5 Years
Return On Investment
53%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,628 | £11,861 | £12,157 | £12,461 | £12,773 | £60,879 |
| Total Expenses | £9,568 | £9,638 | £9,710 | £9,785 | £9,858 | £48,559 |
| Profit Before Tax | £2,060 | £2,223 | £2,447 | £2,676 | £2,914 | £12,320 |
| Profit After Tax | £1,668 | £1,801 | £1,982 | £2,168 | £2,360 | £9,979 |
| Change In Property Value | £3,229 | £3,294 | £6,719 | £8,735 | £10,089 | £32,065 |
| Net Return | £4,897 | £5,094 | £8,701 | £10,903 | £12,449 | £42,044 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 6% | 6% | 11% | 14% | 16% | 53% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change