Flat
M1
1 bed
1 bath
Oxygen Tower, 50 Store Street M1
North West, England · M1
View property listing
Initial Investment
£65,500First YearProfit From Rental Income
£1,929
↗ 3%After 5 Years
Change In Property Value
£55,382
↗ 26%After 5 Years
Return On Investment
87%
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 | £11,808 | £11,985 | £12,285 | £12,592 | £12,970 | £61,639 |
| Total Expenses | £11,711 | £11,775 | £11,848 | £11,922 | £12,003 | £59,258 |
| Profit Before Tax | £97 | £210 | £437 | £670 | £967 | £2,382 |
| Profit After Tax | £79 | £170 | £354 | £542 | £783 | £1,929 |
| Change In Property Value | £6,450 | £6,644 | £12,545 | £14,438 | £15,305 | £55,382 |
| Net Return | £6,529 | £6,814 | £12,899 | £14,981 | £16,088 | £57,311 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 10% | 10% | 20% | 23% | 25% | 87% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change