Flat
M1
1 bed
2 baths
Little David Street, Manchester M1
North West, England · M1
View property listing
Initial Investment
£138,982First YearProfit From Rental Income
£40,273
↗ 29%After 5 Years
Change In Property Value
£110,750
↗ 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 | £30,960 | £31,424 | £32,210 | £33,015 | £34,006 | £161,615 |
| Total Expenses | £22,154 | £22,247 | £22,368 | £22,493 | £22,634 | £111,896 |
| Profit Before Tax | £8,806 | £9,178 | £9,842 | £10,523 | £11,371 | £49,719 |
| Profit After Tax | £7,133 | £7,434 | £7,972 | £8,523 | £9,211 | £40,273 |
| Change In Property Value | £12,899 | £13,285 | £25,087 | £28,873 | £30,606 | £110,750 |
| Net Return | £20,031 | £20,719 | £33,059 | £37,397 | £39,817 | £151,023 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| 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