Flat
M5
3 beds
3 baths
Fully Managed Manchester Apartment, Manchester M5
North West, England · M5
View property listing
Initial Investment
£128,482First YearProfit From Rental Income
£37,639
↗ 29%After 5 Years
Change In Property Value
£110,347
↗ 28%After 5 Years
Return On Investment
115%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £25,992 | £26,382 | £26,778 | £27,447 | £28,133 | £134,732 |
| Total Expenses | £17,468 | £17,557 | £17,637 | £17,746 | £17,857 | £88,264 |
| Profit Before Tax | £8,524 | £8,825 | £9,140 | £9,701 | £10,276 | £46,467 |
| Profit After Tax | £6,905 | £7,148 | £7,404 | £7,858 | £8,324 | £37,639 |
| Change In Property Value | £11,999 | £22,657 | £26,076 | £27,641 | £21,975 | £110,347 |
| Net Return | £18,903 | £29,806 | £33,480 | £35,499 | £30,298 | £147,986 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 6% | 29% |
| Total Net Return (%) | 15% | 23% | 26% | 28% | 24% | 115% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change