Flat
M1
2 beds
2 baths
Great Bridgewater St, Manchester M1
North West, England · M1
View property listing
Initial Investment
£156,500First YearProfit From Rental Income
£45,702
↗ 29%After 5 Years
Change In Property Value
£123,643
↗ 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 | £34,500 | £35,017 | £35,893 | £36,790 | £37,894 | £180,095 |
| Total Expenses | £24,494 | £24,592 | £24,722 | £24,856 | £25,009 | £123,673 |
| Profit Before Tax | £10,006 | £10,426 | £11,171 | £11,934 | £12,885 | £56,422 |
| Profit After Tax | £8,105 | £8,445 | £9,048 | £9,667 | £10,437 | £45,702 |
| Change In Property Value | £14,400 | £14,832 | £28,008 | £32,234 | £34,168 | £123,643 |
| Net Return | £22,505 | £23,277 | £37,056 | £41,901 | £44,605 | £169,344 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 14% | 15% | 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