Flat
M1
2 beds
2 baths
Fully Managed Manchester Investment, Manchester M1
North West, England · M1
View property listing
Initial Investment
£51,985First YearProfit From Rental Income
£13,058
↗ 25%After 5 Years
Change In Property Value
£46,890
↗ 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 | £11,556 | £11,729 | £11,905 | £12,203 | £12,508 | £59,902 |
| Total Expenses | £8,624 | £8,691 | £8,750 | £8,821 | £8,894 | £43,780 |
| Profit Before Tax | £2,932 | £3,038 | £3,156 | £3,382 | £3,614 | £16,121 |
| Profit After Tax | £2,375 | £2,461 | £2,556 | £2,739 | £2,927 | £13,058 |
| Change In Property Value | £5,099 | £9,628 | £11,081 | £11,745 | £9,338 | £46,890 |
| Net Return | £7,474 | £12,089 | £13,637 | £14,485 | £12,265 | £59,948 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 14% | 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