Flat
M1
1 bed
1 bath
90 Princess Street, St Manchester M1
North West, England · M1
View property listing
Initial Investment
£29,500First YearProfit From Rental Income
£2,260
↗ 8%After 5 Years
Change In Property Value
£24,471
↗ 26%After 5 Years
Return On Investment
91%
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 | £6,828 | £6,930 | £7,104 | £7,281 | £7,500 | £35,643 |
| Total Expenses | £6,452 | £6,508 | £6,568 | £6,630 | £6,695 | £32,853 |
| Profit Before Tax | £376 | £422 | £535 | £651 | £805 | £2,790 |
| Profit After Tax | £305 | £342 | £434 | £527 | £652 | £2,260 |
| Change In Property Value | £2,850 | £2,936 | £5,543 | £6,380 | £6,763 | £24,471 |
| Net Return | £3,155 | £3,278 | £5,977 | £6,907 | £7,415 | £26,731 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 8% |
| Total Net Return (%) | 11% | 11% | 20% | 23% | 25% | 91% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change