Flat
M1
2 beds
2 baths
The Sorting House, Newton Street, Manchester M1
North West, England · M1
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£25,397
↗ 27%After 5 Years
Change In Property Value
£77,277
↗ 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 | £21,564 | £21,887 | £22,435 | £22,996 | £23,685 | £112,567 |
| Total Expenses | £16,059 | £16,137 | £16,235 | £16,335 | £16,447 | £81,212 |
| Profit Before Tax | £5,505 | £5,750 | £6,200 | £6,661 | £7,239 | £31,355 |
| Profit After Tax | £4,459 | £4,658 | £5,022 | £5,395 | £5,863 | £25,397 |
| Change In Property Value | £9,000 | £9,270 | £17,505 | £20,146 | £21,355 | £77,277 |
| Net Return | £13,459 | £13,928 | £22,527 | £25,542 | £27,219 | £102,674 |
| 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