Flat
M1
2 beds
2 baths
Fully Managed Manchester Buy To Let, Manchester M1
North West, England · M1
View property listing
Initial Investment
£110,982First YearProfit From Rental Income
£35,856
↗ 32%After 5 Years
Change In Property Value
£96,552
↗ 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 | £23,796 | £24,153 | £24,515 | £25,128 | £25,756 | £123,349 |
| Total Expenses | £15,639 | £15,725 | £15,802 | £15,905 | £16,011 | £79,082 |
| Profit Before Tax | £8,157 | £8,428 | £8,713 | £9,223 | £9,746 | £44,266 |
| Profit After Tax | £6,607 | £6,827 | £7,058 | £7,470 | £7,894 | £35,856 |
| Change In Property Value | £10,499 | £19,825 | £22,816 | £24,185 | £19,227 | £96,552 |
| Net Return | £17,105 | £26,651 | £29,874 | £31,656 | £27,121 | £132,408 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 15% | 24% | 27% | 29% | 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