Flat
M1
2 beds
2 baths
One Port Street, Manchester M1
North West, England · M1
View property listing
Initial Investment
£135,500First YearProfit From Rental Income
£39,131
↗ 29%After 5 Years
Change In Property Value
£108,187
↗ 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 | £30,240 | £30,694 | £31,461 | £32,247 | £33,215 | £157,857 |
| Total Expenses | £21,688 | £21,779 | £21,899 | £22,021 | £22,160 | £109,546 |
| Profit Before Tax | £8,553 | £8,915 | £9,562 | £10,226 | £11,054 | £48,310 |
| Profit After Tax | £6,928 | £7,221 | £7,746 | £8,283 | £8,954 | £39,131 |
| Change In Property Value | £12,600 | £12,978 | £24,507 | £28,205 | £29,897 | £108,187 |
| Net Return | £19,528 | £20,199 | £32,252 | £36,488 | £38,851 | £147,319 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| 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