Flat
M1
2 beds
2 baths
Macintosh Mills, 4 Cambridge Street, Manchester M1
North West, England · M1
View property listing
Initial Investment
£86,150First YearProfit From Rental Income
£23,018
↗ 27%After 5 Years
Change In Property Value
£71,867
↗ 26%After 5 Years
Return On Investment
110%
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 | £20,052 | £20,353 | £20,862 | £21,383 | £22,025 | £104,674 |
| Total Expenses | £15,075 | £15,151 | £15,244 | £15,340 | £15,447 | £76,257 |
| Profit Before Tax | £4,977 | £5,202 | £5,617 | £6,043 | £6,577 | £28,417 |
| Profit After Tax | £4,032 | £4,214 | £4,550 | £4,895 | £5,328 | £23,018 |
| Change In Property Value | £8,370 | £8,621 | £16,280 | £18,736 | £19,860 | £71,867 |
| Net Return | £12,402 | £12,835 | £20,829 | £23,631 | £25,188 | £94,885 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 14% | 15% | 24% | 27% | 29% | 110% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change