Flat
M1
1 bed
1 bath
Middlewood Street, Manchester M1
North West, England · M1
View property listing
Initial Investment
£28,000First YearProfit From Rental Income
£1,693
↗ 6%After 5 Years
Change In Property Value
£23,183
↗ 26%After 5 Years
Return On Investment
89%
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 | £6,468 | £6,565 | £6,729 | £6,897 | £7,104 | £33,764 |
| Total Expenses | £6,218 | £6,273 | £6,333 | £6,393 | £6,457 | £31,673 |
| Profit Before Tax | £250 | £292 | £397 | £504 | £648 | £2,090 |
| Profit After Tax | £203 | £236 | £321 | £408 | £525 | £1,693 |
| Change In Property Value | £2,700 | £2,781 | £5,251 | £6,044 | £6,407 | £23,183 |
| Net Return | £2,903 | £3,017 | £5,573 | £6,452 | £6,931 | £24,876 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 10% | 11% | 20% | 23% | 25% | 89% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change