Flat
M1
2 beds
2 baths
Cambridge Street, Manchester M1
North West, England · M1
View property listing
Initial Investment
£84,747First YearProfit From Rental Income
£22,565
↗ 27%After 5 Years
Change In Property Value
£70,836
↗ 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 | £19,764 | £20,060 | £20,562 | £21,076 | £21,708 | £103,171 |
| Total Expenses | £14,887 | £14,962 | £15,056 | £15,151 | £15,257 | £75,312 |
| Profit Before Tax | £4,877 | £5,098 | £5,506 | £5,925 | £6,452 | £27,858 |
| Profit After Tax | £3,951 | £4,129 | £4,460 | £4,799 | £5,226 | £22,565 |
| Change In Property Value | £8,250 | £8,497 | £16,046 | £18,467 | £19,575 | £70,836 |
| Net Return | £12,200 | £12,627 | £20,506 | £23,267 | £24,801 | £93,401 |
| 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