Flat
M1
2 beds
2 baths
Axis Tower, Manchester M1
North West, England · M1
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£53,862
↗ 30%After 5 Years
Change In Property Value
£141,674
↗ 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 | £39,600 | £40,194 | £41,199 | £42,229 | £43,496 | £206,717 |
| Total Expenses | £27,781 | £27,887 | £28,030 | £28,177 | £28,346 | £140,221 |
| Profit Before Tax | £11,819 | £12,307 | £13,169 | £14,052 | £15,149 | £66,496 |
| Profit After Tax | £9,573 | £9,969 | £10,667 | £11,382 | £12,271 | £53,862 |
| Change In Property Value | £16,500 | £16,995 | £32,092 | £36,935 | £39,151 | £141,674 |
| Net Return | £26,073 | £26,964 | £42,759 | £48,317 | £51,422 | £195,536 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 14% | 15% | 24% | 27% | 28% | 108% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change