Flat
M1
2 beds
2 baths
Vantage Quay, 5, Brewer Street, Manchester M1
North West, England · M1
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£-12,916
↘ -16%After 5 Years
Change In Property Value
£66,973
↗ 26%After 5 Years
Return On Investment
68%
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 | £10,452 | £10,609 | £10,874 | £11,146 | £11,480 | £54,561 |
| Total Expenses | £13,361 | £13,422 | £13,492 | £13,563 | £13,639 | £67,477 |
| Profit Before Tax | £-2,909 | £-2,814 | £-2,618 | £-2,417 | £-2,159 | £-12,916 |
| Profit After Tax | £-2,909 | £-2,814 | £-2,618 | £-2,417 | £-2,159 | £-12,916 |
| Change In Property Value | £7,800 | £8,034 | £15,171 | £17,460 | £18,508 | £66,973 |
| Net Return | £4,891 | £5,220 | £12,553 | £15,043 | £16,349 | £54,057 |
| Return From Rental Income (%) | -4% | -4% | -3% | -3% | -3% | -16% |
| Total Net Return (%) | 6% | 7% | 16% | 19% | 21% | 68% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change