Flat
M1
2 beds
2 baths
Great Ancoats St, Manchester M1
North West, England · M1
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£31,017
↗ 28%After 5 Years
Change In Property Value
£90,156
↗ 26%After 5 Years
Return On Investment
109%
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 | £25,152 | £25,529 | £26,168 | £26,822 | £27,626 | £131,297 |
| Total Expenses | £18,401 | £18,485 | £18,592 | £18,701 | £18,824 | £93,004 |
| Profit Before Tax | £6,751 | £7,044 | £7,576 | £8,120 | £8,802 | £38,293 |
| Profit After Tax | £5,468 | £5,706 | £6,136 | £6,578 | £7,130 | £31,017 |
| Change In Property Value | £10,500 | £10,815 | £20,422 | £23,504 | £24,914 | £90,156 |
| Net Return | £15,968 | £16,521 | £26,559 | £30,082 | £32,044 | £121,173 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 28% |
| Total Net Return (%) | 14% | 15% | 24% | 27% | 29% | 109% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change