Flat
M1
3 beds
3 baths
City Centre Investment Flat, Manchester M1
North West, England · M1
View property listing
Initial Investment
£137,232First YearProfit From Rental Income
£39,478
↗ 29%After 5 Years
Change In Property Value
£109,462
↗ 26%After 5 Years
Return On Investment
109%
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 | £30,540 | £30,998 | £31,773 | £32,567 | £33,544 | £159,423 |
| Total Expenses | £21,914 | £22,006 | £22,126 | £22,249 | £22,390 | £110,685 |
| Profit Before Tax | £8,626 | £8,992 | £9,647 | £10,318 | £11,155 | £48,738 |
| Profit After Tax | £6,987 | £7,284 | £7,814 | £8,358 | £9,035 | £39,478 |
| Change In Property Value | £12,749 | £13,131 | £24,796 | £28,538 | £30,250 | £109,462 |
| Net Return | £19,736 | £20,415 | £32,610 | £36,895 | £39,285 | £148,940 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 14% | 15% | 24% | 27% | 29% | 109% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change