Flat
M1
2 beds
2 baths
Apartment 220, Tickner House, Longacre Street, Manchester M1
North West, England · M1
View property listing
Initial Investment
£109,250First YearProfit From Rental Income
£30,633
↗ 28%After 5 Years
Change In Property Value
£88,868
↗ 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 | £24,840 | £25,213 | £25,843 | £26,489 | £27,284 | £129,668 |
| Total Expenses | £18,172 | £18,255 | £18,361 | £18,470 | £18,592 | £91,849 |
| Profit Before Tax | £6,668 | £6,957 | £7,482 | £8,019 | £8,692 | £37,819 |
| Profit After Tax | £5,401 | £5,636 | £6,060 | £6,496 | £7,040 | £30,633 |
| Change In Property Value | £10,350 | £10,661 | £20,131 | £23,168 | £24,559 | £88,868 |
| Net Return | £15,751 | £16,296 | £26,191 | £29,664 | £31,599 | £119,501 |
| 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