Flat
M5
1 bed
1 bath
Fully Managed Manchester Apartment, Manchester M5
North West, England · M5
View property listing
Initial Investment
£48,985First YearProfit From Rental Income
£9,963
↗ 20%After 5 Years
Change In Property Value
£44,131
↗ 28%After 5 Years
Return On Investment
110%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,392 | £10,548 | £10,706 | £10,974 | £11,248 | £53,868 |
| Total Expenses | £8,186 | £8,251 | £8,308 | £8,377 | £8,447 | £41,568 |
| Profit Before Tax | £2,206 | £2,297 | £2,398 | £2,597 | £2,801 | £12,300 |
| Profit After Tax | £1,787 | £1,860 | £1,942 | £2,104 | £2,269 | £9,963 |
| Change In Property Value | £4,799 | £9,061 | £10,429 | £11,054 | £8,788 | £44,131 |
| Net Return | £6,586 | £10,921 | £12,371 | £13,158 | £11,057 | £54,094 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 13% | 22% | 25% | 27% | 23% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change