Flat
M5
1 bed
1 bath
Fully Managed Manchester Apartment, Manchester M5
North West, England · M5
View property listing
Initial Investment
£60,985First YearProfit From Rental Income
£14,591
↗ 24%After 5 Years
Change In Property Value
£55,167
↗ 28%After 5 Years
Return On Investment
114%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,996 | £13,191 | £13,389 | £13,724 | £14,067 | £67,366 |
| Total Expenses | £9,733 | £9,802 | £9,863 | £9,939 | £10,016 | £49,353 |
| Profit Before Tax | £3,263 | £3,388 | £3,526 | £3,785 | £4,051 | £18,013 |
| Profit After Tax | £2,643 | £2,745 | £2,856 | £3,066 | £3,281 | £14,591 |
| Change In Property Value | £5,999 | £11,327 | £13,037 | £13,819 | £10,986 | £55,167 |
| Net Return | £8,642 | £14,072 | £15,892 | £16,885 | £14,267 | £69,757 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 5% | 24% |
| Total Net Return (%) | 14% | 23% | 26% | 28% | 23% | 114% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change