Flat
M2
2 beds
2 baths
Windmill Street, Manchester M2
North West, England · M2
View property listing
Initial Investment
£128,815First YearProfit From Rental Income
£36,949
↗ 29%After 5 Years
Change In Property Value
£103,268
↗ 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 | £28,860 | £29,293 | £30,025 | £30,776 | £31,699 | £150,653 |
| Total Expenses | £20,792 | £20,881 | £20,997 | £21,116 | £21,251 | £105,037 |
| Profit Before Tax | £8,068 | £8,412 | £9,028 | £9,660 | £10,448 | £45,616 |
| Profit After Tax | £6,535 | £6,814 | £7,313 | £7,824 | £8,463 | £36,949 |
| Change In Property Value | £12,027 | £12,388 | £23,392 | £26,922 | £28,538 | £103,268 |
| Net Return | £18,562 | £19,201 | £30,705 | £34,747 | £37,001 | £140,216 |
| 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