Flat
M1
2 beds
3 baths
Building, 51 Whitworth Street West, Manchester M1
North West, England · M1
View property listing
Initial Investment
£139,000First YearProfit From Rental Income
£40,265
↗ 29%After 5 Years
Change In Property Value
£110,763
↗ 26%After 5 Years
Return On Investment
109%
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 | £30,960 | £31,424 | £32,210 | £33,015 | £34,006 | £161,615 |
| Total Expenses | £22,156 | £22,249 | £22,370 | £22,495 | £22,636 | £111,906 |
| Profit Before Tax | £8,804 | £9,176 | £9,840 | £10,521 | £11,369 | £49,709 |
| Profit After Tax | £7,131 | £7,432 | £7,970 | £8,522 | £9,209 | £40,265 |
| Change In Property Value | £12,900 | £13,287 | £25,090 | £28,877 | £30,609 | £110,763 |
| Net Return | £20,031 | £20,719 | £33,061 | £37,398 | £39,818 | £151,028 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 14% | 15% | 24% | 27% | 29% | 109% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change