Flat
M1
3 beds
3 baths
City Centre Investment Flat, Manchester M1
North West, England · M1
View property listing
Initial Investment
£145,982First YearProfit From Rental Income
£42,539
↗ 29%After 5 Years
Change In Property Value
£115,902
↗ 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 | £32,400 | £32,886 | £33,708 | £34,551 | £35,587 | £169,132 |
| Total Expenses | £23,092 | £23,186 | £23,312 | £23,440 | £23,586 | £116,615 |
| Profit Before Tax | £9,308 | £9,700 | £10,397 | £11,111 | £12,001 | £52,517 |
| Profit After Tax | £7,540 | £7,857 | £8,421 | £9,000 | £9,721 | £42,539 |
| Change In Property Value | £13,499 | £13,903 | £26,254 | £30,216 | £32,029 | £115,902 |
| Net Return | £21,038 | £21,760 | £34,676 | £39,216 | £41,750 | £158,441 |
| 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