Flat
M1
2 beds
2 baths
Whitworth Street West, Manchester, Greater Manchester M1
North West, England · M1
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£11,846
↗ 22%After 5 Years
Change In Property Value
£46,366
↗ 26%After 5 Years
Return On Investment
106%
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 | £12,936 | £13,130 | £13,458 | £13,795 | £14,209 | £67,528 |
| Total Expenses | £10,435 | £10,501 | £10,576 | £10,654 | £10,738 | £52,904 |
| Profit Before Tax | £2,501 | £2,630 | £2,882 | £3,141 | £3,471 | £14,624 |
| Profit After Tax | £2,026 | £2,130 | £2,334 | £2,544 | £2,811 | £11,846 |
| Change In Property Value | £5,400 | £5,562 | £10,503 | £12,088 | £12,813 | £46,366 |
| Net Return | £7,426 | £7,692 | £12,837 | £14,632 | £15,624 | £58,212 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 14% | 14% | 23% | 27% | 28% | 106% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change