Flat
M1
1 bed
1 bath
Fully Managed Manchester Buy To Let, Manchester M1
North West, England · M1
View property listing
Initial Investment
£75,985First YearProfit From Rental Income
£23,175
↗ 30%After 5 Years
Change In Property Value
£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
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change