Flat
M9
6 beds
3 baths
Carnaby Street, Manchester, Greater Manchester M9
North West, England · M9
View property listing
Initial Investment
£97,000First YearProfit From Rental Income
£13,607
↗ 14%After 5 Years
Change In Property Value
£79,853
↗ 26%After 5 Years
Return On Investment
96%
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 | £18,888 | £19,171 | £19,651 | £20,142 | £20,746 | £98,598 |
| Total Expenses | £16,188 | £16,262 | £16,353 | £16,446 | £16,549 | £81,799 |
| Profit Before Tax | £2,700 | £2,909 | £3,297 | £3,696 | £4,197 | £16,799 |
| Profit After Tax | £2,187 | £2,356 | £2,671 | £2,993 | £3,399 | £13,607 |
| Change In Property Value | £9,300 | £9,579 | £18,088 | £20,818 | £22,067 | £79,853 |
| Net Return | £11,487 | £11,935 | £20,759 | £23,811 | £25,467 | £93,459 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 4% | 14% |
| Total Net Return (%) | 12% | 12% | 21% | 25% | 26% | 96% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change