Flat
M1
2 beds
2 baths
Jutland Street, Manchester M1
North West, England · M1
View property listing
Initial Investment
£99,100First YearProfit From Rental Income
£27,210
↗ 27%After 5 Years
Change In Property Value
£81,398
↗ 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 | £22,716 | £23,057 | £23,633 | £24,224 | £24,951 | £118,581 |
| Total Expenses | £16,809 | £16,889 | £16,990 | £17,093 | £17,208 | £84,988 |
| Profit Before Tax | £5,907 | £6,168 | £6,644 | £7,131 | £7,743 | £33,593 |
| Profit After Tax | £4,785 | £4,996 | £5,381 | £5,776 | £6,272 | £27,210 |
| Change In Property Value | £9,480 | £9,764 | £18,438 | £21,221 | £22,494 | £81,398 |
| Net Return | £14,265 | £14,760 | £23,820 | £26,997 | £28,766 | £108,608 |
| 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