Flat
M1
2 beds
2 baths
Fully Managed Manchester Buy To Let, Manchester M1
North West, England · M1
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£32,713
↗ 32%After 5 Years
Change In Property Value
£89,669
↗ 28%After 5 Years
Return On Investment
120%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,104 | £22,436 | £22,772 | £23,341 | £23,925 | £114,578 |
| Total Expenses | £14,667 | £14,750 | £14,825 | £14,924 | £15,025 | £74,191 |
| Profit Before Tax | £7,437 | £7,685 | £7,947 | £8,418 | £8,900 | £40,386 |
| Profit After Tax | £6,024 | £6,225 | £6,437 | £6,818 | £7,209 | £32,713 |
| Change In Property Value | £9,750 | £18,411 | £21,190 | £22,461 | £17,857 | £89,669 |
| Net Return | £15,774 | £24,636 | £27,627 | £29,279 | £25,066 | £122,382 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 15% | 24% | 27% | 29% | 25% | 120% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change