Flat M1 1 bed 1 bath

Buy To Let Manchester Flat, Manchester M1

North West, England · M1

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£21,933

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£66,217

↗ 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	£16,320	£16,565	£16,813	£17,234	£17,664	£84,596
Total Expenses	£11,354	£11,428	£11,494	£11,578	£11,664	£57,519
Profit Before Tax	£4,966	£5,136	£5,319	£5,655	£6,001	£27,077
Profit After Tax	£4,022	£4,160	£4,308	£4,581	£4,860	£21,933
Change In Property Value	£7,200	£13,596	£15,648	£16,587	£13,186	£66,217
Net Return	£11,222	£17,756	£19,956	£21,168	£18,047	£88,149
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