Flat
M1
2 beds
2 baths
Port Street, Manchester M1
North West, England · M1
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£47,968
↗ 29%After 5 Years
Change In Property Value
£128,794
↗ 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 | £35,940 | £36,479 | £37,391 | £38,326 | £39,476 | £187,612 |
| Total Expenses | £25,432 | £25,531 | £25,666 | £25,803 | £25,961 | £128,392 |
| Profit Before Tax | £10,509 | £10,948 | £11,726 | £12,523 | £13,515 | £59,220 |
| Profit After Tax | £8,512 | £8,868 | £9,498 | £10,144 | £10,947 | £47,968 |
| Change In Property Value | £15,000 | £15,450 | £29,175 | £33,577 | £35,592 | £128,794 |
| Net Return | £23,512 | £24,318 | £38,672 | £43,721 | £46,539 | £176,762 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| 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