Flat
M1
2 beds
2 baths
One Port Street, Manchester M1
North West, England · M1
View property listing
Initial Investment
£164,825First YearProfit From Rental Income
£48,638
↗ 30%After 5 Years
Change In Property Value
£129,770
↗ 26%After 5 Years
Return On Investment
108%
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 | £36,276 | £36,820 | £37,741 | £38,684 | £39,845 | £189,366 |
| Total Expenses | £25,615 | £25,716 | £25,851 | £25,989 | £26,148 | £129,319 |
| Profit Before Tax | £10,661 | £11,104 | £11,890 | £12,695 | £13,697 | £60,047 |
| Profit After Tax | £8,635 | £8,995 | £9,631 | £10,283 | £11,095 | £48,638 |
| Change In Property Value | £15,114 | £15,567 | £29,396 | £33,832 | £35,862 | £129,770 |
| Net Return | £23,749 | £24,562 | £39,027 | £44,115 | £46,956 | £178,408 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 14% | 15% | 24% | 27% | 28% | 108% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change