Flat
M1
2 beds
2 baths
Princess Street, Manchester M1
North West, England · M1
View property listing
Initial Investment
£55,600First YearProfit From Rental Income
£12,072
↗ 22%After 5 Years
Change In Property Value
£46,881
↗ 26%After 5 Years
Return On Investment
106%
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 | £13,080 | £13,276 | £13,608 | £13,948 | £14,367 | £68,279 |
| Total Expenses | £10,529 | £10,594 | £10,671 | £10,749 | £10,833 | £53,375 |
| Profit Before Tax | £2,551 | £2,682 | £2,937 | £3,200 | £3,534 | £14,904 |
| Profit After Tax | £2,066 | £2,172 | £2,379 | £2,592 | £2,862 | £12,072 |
| Change In Property Value | £5,460 | £5,624 | £10,620 | £12,222 | £12,956 | £46,881 |
| Net Return | £7,526 | £7,796 | £12,999 | £14,814 | £15,818 | £58,953 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 14% | 14% | 23% | 27% | 28% | 106% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change