Flat
M1
2 beds
2 baths
Newton Street, Manchester M1
North West, England · M1
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£18,644
↗ 26%After 5 Years
Change In Property Value
£61,821
↗ 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 | £17,256 | £17,515 | £17,953 | £18,402 | £18,954 | £90,079 |
| Total Expenses | £13,248 | £13,319 | £13,406 | £13,495 | £13,593 | £67,061 |
| Profit Before Tax | £4,008 | £4,195 | £4,546 | £4,907 | £5,361 | £23,018 |
| Profit After Tax | £3,247 | £3,398 | £3,683 | £3,974 | £4,342 | £18,644 |
| Change In Property Value | £7,200 | £7,416 | £14,004 | £16,117 | £17,084 | £61,821 |
| Net Return | £10,447 | £10,814 | £17,687 | £20,091 | £21,426 | £80,465 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 14% | 15% | 24% | 28% | 29% | 110% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change