Flat
M1
3 beds
2 baths
Chapeltown Street, Ancoats, Manchester M1
North West, England · M1
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£19,732
↗ 26%After 5 Years
Change In Property Value
£64,397
↗ 26%After 5 Years
Return On Investment
111%
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 | £17,964 | £18,233 | £18,689 | £19,157 | £19,731 | £93,775 |
| Total Expenses | £13,715 | £13,788 | £13,877 | £13,967 | £14,067 | £69,414 |
| Profit Before Tax | £4,249 | £4,445 | £4,813 | £5,189 | £5,664 | £24,360 |
| Profit After Tax | £3,442 | £3,601 | £3,898 | £4,203 | £4,588 | £19,732 |
| Change In Property Value | £7,500 | £7,725 | £14,587 | £16,789 | £17,796 | £64,397 |
| Net Return | £10,942 | £11,326 | £18,486 | £20,992 | £22,384 | £84,129 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 14% | 15% | 24% | 28% | 29% | 111% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change