Flat
M1
2 beds
2 baths
Chapeltown Street, Manchester M1
North West, England · M1
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£9,383
↗ 13%After 5 Years
Change In Property Value
£59,245
↗ 26%After 5 Years
Return On Investment
98%
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 | £14,400 | £14,616 | £14,981 | £15,356 | £15,817 | £75,170 |
| Total Expenses | £12,565 | £12,633 | £12,712 | £12,794 | £12,882 | £63,587 |
| Profit Before Tax | £1,835 | £1,983 | £2,269 | £2,562 | £2,934 | £11,583 |
| Profit After Tax | £1,486 | £1,606 | £1,838 | £2,075 | £2,377 | £9,383 |
| Change In Property Value | £6,900 | £7,107 | £13,420 | £15,446 | £16,372 | £59,245 |
| Net Return | £8,386 | £8,713 | £15,258 | £17,521 | £18,749 | £68,628 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 12% | 12% | 22% | 25% | 27% | 98% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change