Flat
M1
1 bed
1 bath
Albion Street, Manchester M1
North West, England · M1
View property listing
Initial Investment
£139,000First YearProfit From Rental Income
£40,082
↗ 29%After 5 Years
Change In Property Value
£110,763
↗ 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 | £30,912 | £31,376 | £32,160 | £32,964 | £33,953 | £161,365 |
| Total Expenses | £22,151 | £22,244 | £22,365 | £22,489 | £22,631 | £111,881 |
| Profit Before Tax | £8,761 | £9,132 | £9,795 | £10,475 | £11,322 | £49,484 |
| Profit After Tax | £7,096 | £7,397 | £7,934 | £8,484 | £9,171 | £40,082 |
| Change In Property Value | £12,900 | £13,287 | £25,090 | £28,877 | £30,609 | £110,763 |
| Net Return | £19,996 | £20,684 | £33,024 | £37,361 | £39,780 | £150,845 |
| 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