Flat
M1
2 beds
2 baths
Buy To Let Manchester Flat, Manchester M1
North West, England · M1
View property listing
Initial Investment
£102,232First YearProfit From Rental Income
£32,674
↗ 32%After 5 Years
Change In Property Value
£89,655
↗ 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 | £22,092 | £22,423 | £22,760 | £23,329 | £23,912 | £114,516 |
| Total Expenses | £14,664 | £14,748 | £14,822 | £14,921 | £15,022 | £74,177 |
| Profit Before Tax | £7,428 | £7,676 | £7,937 | £8,408 | £8,890 | £40,339 |
| Profit After Tax | £6,016 | £6,217 | £6,429 | £6,810 | £7,201 | £32,674 |
| Change In Property Value | £9,749 | £18,408 | £21,186 | £22,458 | £17,854 | £89,655 |
| Net Return | £15,765 | £24,626 | £27,616 | £29,268 | £25,055 | £122,329 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 15% | 24% | 27% | 29% | 25% | 120% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change