Flat
M5
1 bed
1 bath
Fully Managed Manchester Apartment, Manchester M5
North West, England · M5
View property listing
Initial Investment
£39,985First YearProfit From Rental Income
£6,526
↗ 16%After 5 Years
Change In Property Value
£35,854
↗ 28%After 5 Years
Return On Investment
106%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,448 | £8,575 | £8,703 | £8,921 | £9,144 | £43,791 |
| Total Expenses | £7,026 | £7,089 | £7,142 | £7,206 | £7,271 | £35,734 |
| Profit Before Tax | £1,422 | £1,486 | £1,561 | £1,715 | £1,873 | £8,057 |
| Profit After Tax | £1,152 | £1,204 | £1,264 | £1,389 | £1,517 | £6,526 |
| Change In Property Value | £3,899 | £7,362 | £8,473 | £8,981 | £7,140 | £35,854 |
| Net Return | £5,050 | £8,565 | £9,737 | £10,370 | £8,657 | £42,380 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 13% | 21% | 24% | 26% | 22% | 106% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change