Flat
M1
3 beds
3 baths
Fully Managed Manchester Buy To Let, Manchester M1
North West, England · M1
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£42,212
↗ 33%After 5 Years
Change In Property Value
£110,361
↗ 28%After 5 Years
Return On Investment
119%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £27,204 | £27,612 | £28,026 | £28,727 | £29,445 | £141,014 |
| Total Expenses | £17,590 | £17,681 | £17,764 | £17,876 | £17,990 | £88,901 |
| Profit Before Tax | £9,614 | £9,931 | £10,263 | £10,851 | £11,455 | £52,114 |
| Profit After Tax | £7,787 | £8,044 | £8,313 | £8,790 | £9,279 | £42,212 |
| Change In Property Value | £12,000 | £22,660 | £26,080 | £27,644 | £21,977 | £110,361 |
| Net Return | £19,787 | £30,704 | £34,392 | £36,434 | £31,256 | £152,573 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 33% |
| Total Net Return (%) | 15% | 24% | 27% | 28% | 24% | 119% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change