Flat M1 1 bed 1 bath

Buy To Let Manchester Flat, Manchester M1

North West, England · M1

Initial Investment

First Year

£69,985First Year

Profit From Rental Income

After 5 Years

£20,657

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£63,444

↗ 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	£15,636	£15,871	£16,109	£16,511	£16,924	£81,051
Total Expenses	£10,962	£11,036	£11,101	£11,183	£11,267	£55,548
Profit Before Tax	£4,674	£4,835	£5,008	£5,329	£5,658	£25,503
Profit After Tax	£3,786	£3,916	£4,057	£4,316	£4,583	£20,657
Change In Property Value	£6,899	£13,027	£14,993	£15,892	£12,634	£63,444
Net Return	£10,684	£16,943	£19,049	£20,208	£17,217	£84,101
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	15%	24%	27%	29%	25%	120%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change