Flat
M9
3 beds
1 bath
Old Market Street, Manchester M9
North West, England · M9
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£17,183
↗ 24%After 5 Years
Change In Property Value
£61,821
↗ 26%After 5 Years
Return On Investment
108%
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 | £16,872 | £17,125 | £17,553 | £17,992 | £18,532 | £88,074 |
| Total Expenses | £13,209 | £13,281 | £13,366 | £13,454 | £13,551 | £66,861 |
| Profit Before Tax | £3,663 | £3,845 | £4,187 | £4,538 | £4,981 | £21,213 |
| Profit After Tax | £2,967 | £3,114 | £3,391 | £3,676 | £4,035 | £17,183 |
| Change In Property Value | £7,200 | £7,416 | £14,004 | £16,117 | £17,084 | £61,821 |
| Net Return | £10,167 | £10,530 | £17,395 | £19,793 | £21,119 | £79,004 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 14% | 14% | 24% | 27% | 29% | 108% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change