Flat
M40
2 beds
2 baths
Spinning Mill, Lower Vickers Street, Manchester M40
Initial Investment
£121,657First YearProfit From Rental Income
£18,176
↗ 15%After 5 Years
Change In Property Value
£48,206
↗ 20%After 5 Years
Return On Investment
55%
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 | £17,472 | £17,821 | £18,267 | £18,724 | £19,192 | £91,476 |
| Total Expenses | £13,625 | £13,712 | £13,805 | £13,900 | £13,995 | £69,036 |
| Profit Before Tax | £3,847 | £4,109 | £4,462 | £4,824 | £5,197 | £22,439 |
| Profit After Tax | £3,116 | £3,329 | £3,614 | £3,907 | £4,210 | £18,176 |
| Change In Property Value | £4,855 | £4,952 | £10,101 | £13,132 | £15,167 | £48,206 |
| Net Return | £7,970 | £8,280 | £13,716 | £17,039 | £19,377 | £66,382 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 3% | 15% |
| Total Net Return (%) | 7% | 7% | 11% | 14% | 16% | 55% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change