Flat
M2
2 beds
2 baths
Lower Mosley Street, Manchester M2
North West, England · M2
View property listing
Initial Investment
£107,937First YearProfit From Rental Income
£30,231
↗ 28%After 5 Years
Change In Property Value
£87,902
↗ 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 | £24,576 | £24,945 | £25,568 | £26,207 | £26,994 | £128,290 |
| Total Expenses | £17,997 | £18,080 | £18,185 | £18,293 | £18,414 | £90,968 |
| Profit Before Tax | £6,579 | £6,865 | £7,383 | £7,915 | £8,580 | £37,322 |
| Profit After Tax | £5,329 | £5,561 | £5,981 | £6,411 | £6,950 | £30,231 |
| Change In Property Value | £10,238 | £10,545 | £19,912 | £22,917 | £24,292 | £87,902 |
| Net Return | £15,567 | £16,105 | £25,892 | £29,328 | £31,241 | £118,133 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 28% |
| 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