Flat
M1
2 beds
1 bath
Stevenson Square, Manchester M1
North West, England · M1
View property listing
Initial Investment
£112,750First YearProfit From Rental Income
£31,766
↗ 28%After 5 Years
Change In Property Value
£91,444
↗ 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 | £25,560 | £25,943 | £26,592 | £27,257 | £28,074 | £133,427 |
| Total Expenses | £18,641 | £18,725 | £18,833 | £18,943 | £19,068 | £94,209 |
| Profit Before Tax | £6,919 | £7,218 | £7,759 | £8,314 | £9,007 | £39,218 |
| Profit After Tax | £5,605 | £5,847 | £6,285 | £6,734 | £7,296 | £31,766 |
| Change In Property Value | £10,650 | £10,970 | £20,714 | £23,840 | £25,270 | £91,444 |
| Net Return | £16,255 | £16,816 | £26,999 | £30,574 | £32,566 | £123,210 |
| 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