Flat
M1
2 beds
2 baths
Buy To Let Manchester Flat, Manchester M1
North West, England · M1
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£39,031
↗ 33%After 5 Years
Change In Property Value
£103,464
↗ 28%After 5 Years
Return On Investment
119%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £25,500 | £25,883 | £26,271 | £26,928 | £27,601 | £132,181 |
| Total Expenses | £16,616 | £16,704 | £16,784 | £16,891 | £17,001 | £83,996 |
| Profit Before Tax | £8,884 | £9,179 | £9,487 | £10,036 | £10,600 | £48,186 |
| Profit After Tax | £7,196 | £7,435 | £7,685 | £8,129 | £8,586 | £39,031 |
| Change In Property Value | £11,250 | £21,244 | £24,450 | £25,917 | £20,604 | £103,464 |
| Net Return | £18,446 | £28,678 | £32,134 | £34,046 | £29,189 | £142,494 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 33% |
| Total Net Return (%) | 15% | 24% | 27% | 28% | 24% | 119% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change