Flat
M1
1 bed
1 bath
Fully Managed Manchester Buy To Let, Manchester M1
North West, England · M1
View property listing
Initial Investment
£41,500First YearProfit From Rental Income
£8,634
↗ 21%After 5 Years
Change In Property Value
£37,247
↗ 28%After 5 Years
Return On Investment
111%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,180 | £9,318 | £9,457 | £9,694 | £9,936 | £47,585 |
| Total Expenses | £7,262 | £7,325 | £7,380 | £7,446 | £7,513 | £36,926 |
| Profit Before Tax | £1,918 | £1,992 | £2,077 | £2,248 | £2,424 | £10,659 |
| Profit After Tax | £1,554 | £1,614 | £1,682 | £1,821 | £1,963 | £8,634 |
| Change In Property Value | £4,050 | £7,648 | £8,802 | £9,330 | £7,417 | £37,247 |
| Net Return | £5,604 | £9,262 | £10,484 | £11,151 | £9,380 | £45,881 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 14% | 22% | 25% | 27% | 23% | 111% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change