Flat
M1
1 bed
1 bath
Fully Managed Manchester Buy To Let, Manchester M1
North West, England · M1
View property listing
Initial Investment
£66,985First YearProfit From Rental Income
£19,376
↗ 29%After 5 Years
Change In Property Value
£60,685
↗ 28%After 5 Years
Return On Investment
120%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,952 | £15,176 | £15,404 | £15,789 | £16,184 | £77,505 |
| Total Expenses | £10,572 | £10,645 | £10,708 | £10,789 | £10,871 | £53,584 |
| Profit Before Tax | £4,380 | £4,532 | £4,696 | £5,000 | £5,313 | £23,921 |
| Profit After Tax | £3,548 | £3,671 | £3,803 | £4,050 | £4,304 | £19,376 |
| Change In Property Value | £6,599 | £12,460 | £14,341 | £15,201 | £12,085 | £60,685 |
| Net Return | £10,146 | £16,131 | £18,144 | £19,251 | £16,388 | £80,061 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 29% |
| Total Net Return (%) | 15% | 24% | 27% | 29% | 24% | 120% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change