Flat
M1
2 beds
2 baths
7 Nobel Way, Manchester M1
North West, England · M1
View property listing
Initial Investment
£121,433First YearProfit From Rental Income
£34,401
↗ 28%After 5 Years
Change In Property Value
£97,835
↗ 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 | £27,300 | £27,710 | £28,402 | £29,112 | £29,986 | £142,510 |
| Total Expenses | £19,799 | £19,886 | £19,998 | £20,113 | £20,243 | £100,039 |
| Profit Before Tax | £7,501 | £7,824 | £8,404 | £8,999 | £9,743 | £42,471 |
| Profit After Tax | £6,076 | £6,337 | £6,807 | £7,289 | £7,892 | £34,401 |
| Change In Property Value | £11,394 | £11,736 | £22,162 | £25,506 | £27,036 | £97,835 |
| Net Return | £17,470 | £18,073 | £28,969 | £32,796 | £34,928 | £132,236 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 28% |
| 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