Flat
M1
2 beds
2 baths
Store Street, Manchester, Area M1
North West, England · M1
View property listing
Initial Investment
£95,250First YearProfit From Rental Income
£25,964
↗ 27%After 5 Years
Change In Property Value
£78,565
↗ 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 | £21,924 | £22,253 | £22,809 | £23,379 | £24,081 | £114,446 |
| Total Expenses | £16,293 | £16,372 | £16,471 | £16,572 | £16,684 | £82,392 |
| Profit Before Tax | £5,631 | £5,881 | £6,338 | £6,808 | £7,396 | £32,054 |
| Profit After Tax | £4,561 | £4,763 | £5,134 | £5,514 | £5,991 | £25,964 |
| Change In Property Value | £9,150 | £9,425 | £17,797 | £20,482 | £21,711 | £78,565 |
| Net Return | £13,711 | £14,188 | £22,931 | £25,997 | £27,702 | £104,528 |
| 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