Flat
M1
1 bed
1 bath
Oxygen Tower, Manchester M1
North West, England · M1
View property listing
Initial Investment
£71,500First YearProfit From Rental Income
£18,078
↗ 25%After 5 Years
Change In Property Value
£60,533
↗ 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 | £16,896 | £17,149 | £17,578 | £18,018 | £18,558 | £88,199 |
| Total Expenses | £13,013 | £13,085 | £13,170 | £13,258 | £13,355 | £65,881 |
| Profit Before Tax | £3,883 | £4,065 | £4,408 | £4,759 | £5,203 | £22,318 |
| Profit After Tax | £3,145 | £3,293 | £3,570 | £3,855 | £4,215 | £18,078 |
| Change In Property Value | £7,050 | £7,262 | £13,712 | £15,781 | £16,728 | £60,533 |
| Net Return | £10,195 | £10,554 | £17,282 | £19,637 | £20,943 | £78,611 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 14% | 15% | 24% | 27% | 29% | 110% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change