Flat
M1
1 bed
1 bath
Port Street, Manchester M1
North West, England · M1
View property listing
Initial Investment
£107,377First YearProfit From Rental Income
£30,032
↗ 28%After 5 Years
Change In Property Value
£87,490
↗ 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 | £24,456 | £24,823 | £25,443 | £26,079 | £26,862 | £127,664 |
| Total Expenses | £17,921 | £18,004 | £18,109 | £18,216 | £18,337 | £90,588 |
| Profit Before Tax | £6,535 | £6,819 | £7,335 | £7,863 | £8,525 | £37,076 |
| Profit After Tax | £5,293 | £5,523 | £5,941 | £6,369 | £6,905 | £30,032 |
| Change In Property Value | £10,189 | £10,495 | £19,818 | £22,809 | £24,178 | £87,490 |
| Net Return | £15,483 | £16,019 | £25,759 | £29,178 | £31,083 | £117,521 |
| 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