Flat M1 1 bed 1 bath

Buy To Let Manchester Flat, Manchester M1

North West, England · M1

Initial Investment

First Year

£75,985First Year

Profit From Rental Income

After 5 Years

£23,175

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£68,962

↗ 28%After 5 Years

Return On Investment

121%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,992	£17,247	£17,506	£17,943	£18,392	£88,079
Total Expenses	£11,741	£11,817	£11,884	£11,969	£12,057	£59,468
Profit Before Tax	£5,251	£5,430	£5,622	£5,974	£6,335	£28,612
Profit After Tax	£4,253	£4,398	£4,554	£4,839	£5,131	£23,175
Change In Property Value	£7,499	£14,160	£16,296	£17,274	£13,733	£68,962
Net Return	£11,752	£18,558	£20,850	£22,113	£18,864	£92,137
Return From Rental Income (%)	6%	6%	6%	6%	7%	30%
Total Net Return (%)	15%	24%	27%	29%	25%	121%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change