Flat
M1
2 beds
2 baths
Princess Street, Manchester M1
North West, England · M1
View property listing
Initial Investment
£77,750First YearProfit From Rental Income
£20,435
↗ 26%After 5 Years
Change In Property Value
£65,685
↗ 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 | £18,360 | £18,635 | £19,101 | £19,579 | £20,166 | £95,842 |
| Total Expenses | £13,953 | £14,027 | £14,116 | £14,208 | £14,309 | £70,613 |
| Profit Before Tax | £4,407 | £4,609 | £4,985 | £5,371 | £5,857 | £25,229 |
| Profit After Tax | £3,570 | £3,733 | £4,038 | £4,350 | £4,744 | £20,435 |
| Change In Property Value | £7,650 | £7,880 | £14,879 | £17,125 | £18,152 | £65,685 |
| Net Return | £11,220 | £11,613 | £18,917 | £21,475 | £22,896 | £86,120 |
| 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