Flat
M1
2 beds
1 bath
The Eighth Day, Oxford Rd, Manchester. M1
North West, England · M1
View property listing
Initial Investment
£59,500First YearProfit From Rental Income
£13,545
↗ 23%After 5 Years
Change In Property Value
£50,230
↗ 26%After 5 Years
Return On Investment
107%
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 | £14,016 | £14,226 | £14,582 | £14,946 | £15,395 | £73,165 |
| Total Expenses | £11,138 | £11,205 | £11,284 | £11,364 | £11,452 | £56,443 |
| Profit Before Tax | £2,878 | £3,021 | £3,298 | £3,582 | £3,943 | £16,722 |
| Profit After Tax | £2,331 | £2,447 | £2,671 | £2,902 | £3,194 | £13,545 |
| Change In Property Value | £5,850 | £6,026 | £11,378 | £13,095 | £13,881 | £50,230 |
| Net Return | £8,181 | £8,473 | £14,050 | £15,997 | £17,075 | £63,775 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 23% |
| Total Net Return (%) | 14% | 14% | 24% | 27% | 29% | 107% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change