Flat
M1
2 beds
2 baths
Newton Street, Manchester M1
North West, England · M1
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£23,131
↗ 27%After 5 Years
Change In Property Value
£72,125
↗ 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 | £20,124 | £20,426 | £20,937 | £21,460 | £22,104 | £105,050 |
| Total Expenses | £15,121 | £15,198 | £15,292 | £15,388 | £15,495 | £76,493 |
| Profit Before Tax | £5,003 | £5,228 | £5,645 | £6,072 | £6,609 | £28,557 |
| Profit After Tax | £4,052 | £4,235 | £4,572 | £4,918 | £5,353 | £23,131 |
| Change In Property Value | £8,400 | £8,652 | £16,338 | £18,803 | £19,932 | £72,125 |
| Net Return | £12,452 | £12,887 | £20,910 | £23,722 | £25,285 | £95,256 |
| 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