Flat
M1
1 bed
1 bath
Fully Managed Manchester Buy To Let, Manchester M1
North West, England · M1
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£16,851
↗ 28%After 5 Years
Change In Property Value
£55,181
↗ 28%After 5 Years
Return On Investment
118%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,596 | £13,800 | £14,007 | £14,357 | £14,716 | £70,476 |
| Total Expenses | £9,795 | £9,865 | £9,927 | £10,004 | £10,082 | £49,672 |
| Profit Before Tax | £3,801 | £3,935 | £4,080 | £4,354 | £4,634 | £20,804 |
| Profit After Tax | £3,079 | £3,187 | £3,305 | £3,526 | £3,754 | £16,851 |
| Change In Property Value | £6,000 | £11,330 | £13,040 | £13,822 | £10,989 | £55,181 |
| Net Return | £9,079 | £14,517 | £16,345 | £17,349 | £14,742 | £72,032 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 28% |
| Total Net Return (%) | 15% | 24% | 27% | 28% | 24% | 118% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change