Flat
M40
2 beds
2 baths
Spinning Mill - Lower Vickers Street, Manchester M40
Initial Investment
£133,370First YearProfit From Rental Income
£19,764
↗ 15%After 5 Years
Change In Property Value
£51,935
↗ 20%After 5 Years
Return On Investment
54%
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 | £18,828 | £19,205 | £19,685 | £20,177 | £20,681 | £98,575 |
| Total Expenses | £14,641 | £14,733 | £14,832 | £14,934 | £15,035 | £74,176 |
| Profit Before Tax | £4,187 | £4,471 | £4,852 | £5,243 | £5,646 | £24,399 |
| Profit After Tax | £3,392 | £3,622 | £3,930 | £4,247 | £4,573 | £19,764 |
| Change In Property Value | £5,230 | £5,335 | £10,883 | £14,147 | £16,340 | £51,935 |
| Net Return | £8,622 | £8,956 | £14,813 | £18,394 | £20,913 | £71,698 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 3% | 15% |
| Total Net Return (%) | 6% | 7% | 11% | 14% | 16% | 54% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change