Flat
M2
1 bed
1 bath
Windmill Street, Manchester M2
North West, England · M2
View property listing
Initial Investment
£91,750First YearProfit From Rental Income
£24,968
↗ 27%After 5 Years
Change In Property Value
£75,989
↗ 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 | £21,240 | £21,559 | £22,098 | £22,650 | £23,330 | £110,876 |
| Total Expenses | £15,828 | £15,906 | £16,003 | £16,102 | £16,213 | £80,051 |
| Profit Before Tax | £5,412 | £5,653 | £6,095 | £6,548 | £7,117 | £30,824 |
| Profit After Tax | £4,384 | £4,579 | £4,937 | £5,304 | £5,765 | £24,968 |
| Change In Property Value | £8,850 | £9,116 | £17,213 | £19,811 | £20,999 | £75,989 |
| Net Return | £13,234 | £13,694 | £22,150 | £25,115 | £26,764 | £100,956 |
| 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