Flat
M1
2 beds
2 baths
Buy To Let Manchester Flat, Manchester M1
North West, England · M1
View property listing
Initial Investment
£93,482First YearProfit From Rental Income
£29,538
↗ 32%After 5 Years
Change In Property Value
£82,757
↗ 28%After 5 Years
Return On Investment
120%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,400 | £20,706 | £21,017 | £21,542 | £22,081 | £105,745 |
| Total Expenses | £13,691 | £13,771 | £13,844 | £13,938 | £14,034 | £69,278 |
| Profit Before Tax | £6,709 | £6,935 | £7,173 | £7,604 | £8,046 | £36,467 |
| Profit After Tax | £5,434 | £5,617 | £5,810 | £6,159 | £6,517 | £29,538 |
| Change In Property Value | £8,999 | £16,992 | £19,556 | £20,730 | £16,480 | £82,757 |
| Net Return | £14,433 | £22,609 | £25,367 | £26,889 | £22,998 | £112,295 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 15% | 24% | 27% | 29% | 25% | 120% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change