Flat
M1
1 bed
1 bath
Oxford Road, Manchester M1
North West, England · M1
View property listing
Initial Investment
£39,400First YearProfit From Rental Income
£13,214
↗ 34%After 5 Years
Change In Property Value
£32,971
↗ 26%After 5 Years
Return On Investment
117%
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 | £11,100 | £11,266 | £11,548 | £11,837 | £12,192 | £57,944 |
| Total Expenses | £8,188 | £8,251 | £8,322 | £8,395 | £8,473 | £41,630 |
| Profit Before Tax | £2,912 | £3,015 | £3,226 | £3,442 | £3,719 | £16,314 |
| Profit After Tax | £2,358 | £2,443 | £2,613 | £2,788 | £3,012 | £13,214 |
| Change In Property Value | £3,840 | £3,955 | £7,469 | £8,596 | £9,112 | £32,971 |
| Net Return | £6,198 | £6,398 | £10,082 | £11,384 | £12,124 | £46,186 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 34% |
| Total Net Return (%) | 16% | 16% | 26% | 29% | 31% | 117% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change