Flat
M1
2 beds
2 baths
City Centre Investment Flat, Manchester M1
North West, England · M1
View property listing
Initial Investment
£110,982First YearProfit From Rental Income
£31,025
↗ 28%After 5 Years
Change In Property Value
£90,143
↗ 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 | £25,152 | £25,529 | £26,168 | £26,822 | £27,626 | £131,297 |
| Total Expenses | £18,399 | £18,483 | £18,590 | £18,699 | £18,822 | £92,994 |
| Profit Before Tax | £6,753 | £7,046 | £7,578 | £8,122 | £8,804 | £38,303 |
| Profit After Tax | £5,470 | £5,707 | £6,138 | £6,579 | £7,131 | £31,025 |
| Change In Property Value | £10,499 | £10,813 | £20,419 | £23,501 | £24,911 | £90,143 |
| Net Return | £15,968 | £16,521 | £26,557 | £30,080 | £32,042 | £121,168 |
| 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