Flat
M1
1 bed
1 bath
Apartment 101, Tickner House, Longacre Street, Manchester M1
North West, England · M1
View property listing
Initial Investment
£91,750First YearProfit From Rental Income
£24,831
↗ 27%After 5 Years
Change In Property Value
£75,989
↗ 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 | £21,204 | £21,522 | £22,060 | £22,612 | £23,290 | £110,688 |
| Total Expenses | £15,825 | £15,902 | £15,999 | £16,098 | £16,209 | £80,033 |
| Profit Before Tax | £5,379 | £5,620 | £6,061 | £6,513 | £7,081 | £30,655 |
| Profit After Tax | £4,357 | £4,552 | £4,909 | £5,276 | £5,736 | £24,831 |
| Change In Property Value | £8,850 | £9,116 | £17,213 | £19,811 | £20,999 | £75,989 |
| Net Return | £13,207 | £13,667 | £22,123 | £25,087 | £26,735 | £100,819 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| 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