Flat
M1
2 beds
2 baths
Whitworth Street West, Manchester M1
North West, England · M1
View property listing
Initial Investment
£142,500First YearProfit From Rental Income
£41,398
↗ 29%After 5 Years
Change In Property Value
£113,339
↗ 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 | £31,680 | £32,155 | £32,959 | £33,783 | £34,797 | £165,374 |
| Total Expenses | £22,625 | £22,719 | £22,842 | £22,968 | £23,112 | £114,266 |
| Profit Before Tax | £9,055 | £9,437 | £10,117 | £10,815 | £11,684 | £51,108 |
| Profit After Tax | £7,335 | £7,644 | £8,195 | £8,760 | £9,464 | £41,398 |
| Change In Property Value | £13,200 | £13,596 | £25,674 | £29,548 | £31,321 | £113,339 |
| Net Return | £20,535 | £21,240 | £33,869 | £38,308 | £40,785 | £154,737 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| 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