Flat
M1
1 bed
1 bath
Store Street, Manchester M1
North West, England · M1
View property listing
Initial Investment
£71,500First YearProfit From Rental Income
£18,169
↗ 25%After 5 Years
Change In Property Value
£60,533
↗ 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 | £16,920 | £17,174 | £17,603 | £18,043 | £18,585 | £88,325 |
| Total Expenses | £13,016 | £13,087 | £13,173 | £13,261 | £13,358 | £65,894 |
| Profit Before Tax | £3,904 | £4,087 | £4,430 | £4,782 | £5,227 | £22,431 |
| Profit After Tax | £3,163 | £3,310 | £3,588 | £3,874 | £4,234 | £18,169 |
| Change In Property Value | £7,050 | £7,262 | £13,712 | £15,781 | £16,728 | £60,533 |
| Net Return | £10,213 | £10,572 | £17,301 | £19,655 | £20,962 | £78,702 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| 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