Flat
M1
2 beds
2 baths
Piccadilly Lofts, 70 Dale Street, Greater Manchester, Manchester City Centre M1
North West, England · M1
View property listing
Initial Investment
£104,000First YearProfit From Rental Income
£28,933
↗ 28%After 5 Years
Change In Property Value
£85,004
↗ 26%After 5 Years
Return On Investment
110%
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 | £23,760 | £24,116 | £24,719 | £25,337 | £26,097 | £124,030 |
| Total Expenses | £17,469 | £17,550 | £17,654 | £17,759 | £17,878 | £88,310 |
| Profit Before Tax | £6,291 | £6,566 | £7,066 | £7,578 | £8,219 | £35,720 |
| Profit After Tax | £5,096 | £5,318 | £5,723 | £6,138 | £6,658 | £28,933 |
| Change In Property Value | £9,900 | £10,197 | £19,255 | £22,161 | £23,491 | £85,004 |
| Net Return | £14,996 | £15,515 | £24,979 | £28,299 | £30,149 | £113,938 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 28% |
| Total Net Return (%) | 14% | 15% | 24% | 27% | 29% | 110% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change