Flat
M1
1 bed
1 bath
Granby Row, Manchester M1
North West, England · M1
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£15,245
↗ 24%After 5 Years
Change In Property Value
£54,094
↗ 26%After 5 Years
Return On Investment
108%
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 | £15,096 | £15,322 | £15,706 | £16,098 | £16,581 | £78,803 |
| Total Expenses | £11,841 | £11,910 | £11,991 | £12,074 | £12,165 | £59,982 |
| Profit Before Tax | £3,255 | £3,412 | £3,714 | £4,024 | £4,416 | £18,821 |
| Profit After Tax | £2,636 | £2,764 | £3,009 | £3,259 | £3,577 | £15,245 |
| Change In Property Value | £6,300 | £6,489 | £12,253 | £14,103 | £14,949 | £54,094 |
| Net Return | £8,936 | £9,253 | £15,262 | £17,362 | £18,525 | £69,339 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 14% | 14% | 24% | 27% | 29% | 108% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change