Flat
M1
2 beds
3 baths
The Green Building, 19 New Wakefield Street, Manchester, Greater Manchester M1
North West, England · M1
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£39,698
↗ 29%After 5 Years
Change In Property Value
£109,475
↗ 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 | £30,600 | £31,059 | £31,835 | £32,631 | £33,610 | £159,736 |
| Total Expenses | £21,922 | £22,014 | £22,134 | £22,258 | £22,398 | £110,726 |
| Profit Before Tax | £8,678 | £9,045 | £9,701 | £10,374 | £11,212 | £49,010 |
| Profit After Tax | £7,029 | £7,327 | £7,858 | £8,403 | £9,082 | £39,698 |
| Change In Property Value | £12,750 | £13,133 | £24,799 | £28,541 | £30,253 | £109,475 |
| Net Return | £19,779 | £20,459 | £32,656 | £36,943 | £39,335 | £149,173 |
| 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