Flat
M1
2 beds
1 bath
Port Street, Manchester M1
North West, England · M1
View property listing
Initial Investment
£142,500First YearProfit From Rental Income
£41,169
↗ 29%After 5 Years
Change In Property Value
£113,339
↗ 26%After 5 Years
Return On Investment
108%
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 | £31,620 | £32,094 | £32,897 | £33,719 | £34,731 | £165,061 |
| Total Expenses | £22,619 | £22,712 | £22,836 | £22,962 | £23,106 | £114,234 |
| Profit Before Tax | £9,001 | £9,382 | £10,061 | £10,757 | £11,625 | £50,826 |
| Profit After Tax | £7,291 | £7,599 | £8,149 | £8,713 | £9,416 | £41,169 |
| Change In Property Value | £13,200 | £13,596 | £25,674 | £29,548 | £31,321 | £113,339 |
| Net Return | £20,491 | £21,195 | £33,823 | £38,262 | £40,737 | £154,508 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 14% | 15% | 24% | 27% | 29% | 108% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change