Flat
M1
3 beds
3 baths
Buy To Let Manchester Flat, Manchester M1
North West, England · M1
View property listing
Initial Investment
£128,482First YearProfit From Rental Income
£42,173
↗ 33%After 5 Years
Change In Property Value
£110,347
↗ 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 | £27,192 | £27,600 | £28,014 | £28,714 | £29,432 | £140,952 |
| Total Expenses | £17,588 | £17,678 | £17,761 | £17,873 | £17,987 | £88,886 |
| Profit Before Tax | £9,604 | £9,922 | £10,253 | £10,842 | £11,445 | £52,066 |
| Profit After Tax | £7,780 | £8,036 | £8,305 | £8,782 | £9,270 | £42,173 |
| Change In Property Value | £11,999 | £22,657 | £26,076 | £27,641 | £21,975 | £110,347 |
| Net Return | £19,778 | £30,694 | £34,381 | £36,423 | £31,245 | £152,521 |
| 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