Flat
M5
3 beds
3 baths
Fully Managed Manchester Apartment, Manchester M5
North West, England · M5
View property listing
Initial Investment
£119,732First YearProfit From Rental Income
£34,775
↗ 29%After 5 Years
Change In Property Value
£103,450
↗ 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 | £24,372 | £24,738 | £25,109 | £25,736 | £26,380 | £126,334 |
| Total Expenses | £16,501 | £16,588 | £16,666 | £16,770 | £16,877 | £83,403 |
| Profit Before Tax | £7,871 | £8,150 | £8,443 | £8,966 | £9,502 | £42,932 |
| Profit After Tax | £6,375 | £6,601 | £6,839 | £7,262 | £7,697 | £34,775 |
| Change In Property Value | £11,249 | £21,241 | £24,446 | £25,913 | £20,601 | £103,450 |
| Net Return | £17,624 | £27,842 | £31,285 | £33,176 | £28,298 | £138,224 |
| 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