Flat
M1
2 beds
1 bath
Nobel Way, Manchester M1
North West, England · M1
View property listing
Initial Investment
£134,800First YearProfit From Rental Income
£38,722
↗ 29%After 5 Years
Change In Property Value
£107,672
↗ 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 | £30,048 | £30,499 | £31,261 | £32,043 | £33,004 | £156,855 |
| Total Expenses | £21,589 | £21,680 | £21,799 | £21,921 | £22,060 | £109,049 |
| Profit Before Tax | £8,459 | £8,819 | £9,462 | £10,121 | £10,944 | £47,805 |
| Profit After Tax | £6,852 | £7,143 | £7,664 | £8,198 | £8,865 | £38,722 |
| Change In Property Value | £12,540 | £12,916 | £24,390 | £28,071 | £29,755 | £107,672 |
| Net Return | £19,392 | £20,059 | £32,054 | £36,269 | £38,620 | £146,394 |
| 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