Flat
M2
2 beds
2 baths
Windmill Street, Manchester M2
North West, England · M2
View property listing
Initial Investment
£131,619First YearProfit From Rental Income
£37,853
↗ 29%After 5 Years
Change In Property Value
£105,332
↗ 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 | £29,436 | £29,878 | £30,624 | £31,390 | £32,332 | £153,660 |
| Total Expenses | £21,167 | £21,257 | £21,375 | £21,496 | £21,632 | £106,928 |
| Profit Before Tax | £8,269 | £8,620 | £9,249 | £9,895 | £10,699 | £46,732 |
| Profit After Tax | £6,698 | £6,982 | £7,492 | £8,015 | £8,667 | £37,853 |
| Change In Property Value | £12,267 | £12,635 | £23,860 | £27,461 | £29,108 | £105,332 |
| Net Return | £18,965 | £19,618 | £31,352 | £35,475 | £37,775 | £143,185 |
| 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