Flat
M1
2 beds
2 baths
Lomax Street, Manchester M1
North West, England · M1
View property listing
Initial Investment
£126,750First YearProfit From Rental Income
£1,028
↗ 1%After 5 Years
Change In Property Value
£101,748
↗ 26%After 5 Years
Return On Investment
81%
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 | £19,200 | £19,488 | £19,975 | £20,475 | £21,089 | £100,227 |
| Total Expenses | £19,592 | £19,666 | £19,758 | £19,852 | £19,956 | £98,824 |
| Profit Before Tax | £-392 | £-178 | £217 | £623 | £1,133 | £1,403 |
| Profit After Tax | £-392 | £-178 | £176 | £504 | £918 | £1,028 |
| Change In Property Value | £11,850 | £12,206 | £23,048 | £26,526 | £28,118 | £101,748 |
| Net Return | £11,458 | £12,027 | £23,224 | £27,031 | £29,035 | £102,775 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 9% | 9% | 18% | 21% | 23% | 81% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change