Flat
M5
2 beds
2 baths
Apartment B3, Millenial Building, 1 Gratrix Avenue, Manchester M5
North West, England · M5
View property listing
Initial Investment
£144,250First YearProfit From Rental Income
£42,833
↗ 30%After 5 Years
Change In Property Value
£122,777
↗ 28%After 5 Years
Return On Investment
115%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £28,920 | £29,354 | £29,794 | £30,539 | £31,302 | £149,909 |
| Total Expenses | £19,210 | £19,303 | £19,388 | £19,505 | £19,624 | £97,030 |
| Profit Before Tax | £9,710 | £10,051 | £10,406 | £11,034 | £11,679 | £52,880 |
| Profit After Tax | £7,865 | £8,141 | £8,429 | £8,938 | £9,460 | £42,833 |
| Change In Property Value | £13,350 | £25,209 | £29,014 | £30,754 | £24,450 | £122,777 |
| Net Return | £21,215 | £33,350 | £37,442 | £39,692 | £33,910 | £165,609 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 15% | 23% | 26% | 28% | 24% | 115% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change