Flat
M1
2 beds
2 baths
Fully Managed Manchester Buy To Let, Manchester M1
North West, England · M1
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£29,532
↗ 32%After 5 Years
Change In Property Value
£82,771
↗ 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 | £13,693 | £13,773 | £13,845 | £13,940 | £14,036 | £69,286 |
| Profit Before Tax | £6,708 | £6,933 | £7,171 | £7,602 | £8,045 | £36,459 |
| Profit After Tax | £5,433 | £5,616 | £5,809 | £6,158 | £6,516 | £29,532 |
| Change In Property Value | £9,000 | £16,995 | £19,560 | £20,733 | £16,483 | £82,771 |
| Net Return | £14,433 | £22,611 | £25,369 | £26,891 | £22,999 | £112,303 |
| 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