Flat
M1
1 bed
1 bath
Buy To Let Manchester Flat, Manchester M1
North West, England · M1
View property listing
Initial Investment
£60,985First YearProfit From Rental Income
£16,858
↗ 28%After 5 Years
Change In Property Value
£55,167
↗ 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 | £9,793 | £9,863 | £9,925 | £10,002 | £10,080 | £49,664 |
| Profit Before Tax | £3,803 | £3,937 | £4,082 | £4,355 | £4,636 | £20,812 |
| Profit After Tax | £3,080 | £3,189 | £3,306 | £3,528 | £3,755 | £16,858 |
| Change In Property Value | £5,999 | £11,327 | £13,037 | £13,819 | £10,986 | £55,167 |
| Net Return | £9,079 | £14,516 | £16,343 | £17,346 | £14,741 | £72,025 |
| 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