Flat
M1
2 beds
2 baths
City Centre Investment Flat, Manchester M1
North West, England · M1
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£33,850
↗ 28%After 5 Years
Change In Property Value
£96,596
↗ 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 | £26,952 | £27,356 | £28,040 | £28,741 | £29,603 | £140,693 |
| Total Expenses | £19,573 | £19,660 | £19,771 | £19,885 | £20,014 | £98,903 |
| Profit Before Tax | £7,379 | £7,697 | £8,269 | £8,856 | £9,589 | £41,790 |
| Profit After Tax | £5,977 | £6,234 | £6,698 | £7,173 | £7,767 | £33,850 |
| Change In Property Value | £11,250 | £11,588 | £21,881 | £25,183 | £26,694 | £96,596 |
| Net Return | £17,227 | £17,822 | £28,579 | £32,357 | £34,462 | £130,446 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 28% |
| 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