Flat
M5
1 bed
1 bath
Completed Manchester Apartment, Manchester M5
North West, England · M5
View property listing
Initial Investment
£68,485First YearProfit From Rental Income
£17,455
↗ 25%After 5 Years
Change In Property Value
£62,064
↗ 28%After 5 Years
Return On Investment
116%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,616 | £14,835 | £15,058 | £15,434 | £15,820 | £75,763 |
| Total Expenses | £10,699 | £10,771 | £10,835 | £10,914 | £10,995 | £54,214 |
| Profit Before Tax | £3,917 | £4,064 | £4,223 | £4,520 | £4,825 | £21,549 |
| Profit After Tax | £3,172 | £3,292 | £3,421 | £3,661 | £3,908 | £17,455 |
| Change In Property Value | £6,749 | £12,743 | £14,667 | £15,547 | £12,359 | £62,064 |
| Net Return | £9,921 | £16,035 | £18,087 | £19,208 | £16,268 | £79,519 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 14% | 23% | 26% | 28% | 24% | 116% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change