Flat
M5
2 beds
2 baths
Fully Managed Manchester Apartment, Manchester M5
North West, England · M5
View property listing
Initial Investment
£72,985First YearProfit From Rental Income
£19,218
↗ 26%After 5 Years
Change In Property Value
£66,203
↗ 28%After 5 Years
Return On Investment
117%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,600 | £15,834 | £16,072 | £16,473 | £16,885 | £80,864 |
| Total Expenses | £11,280 | £11,354 | £11,419 | £11,501 | £11,584 | £57,138 |
| Profit Before Tax | £4,320 | £4,480 | £4,653 | £4,973 | £5,301 | £23,726 |
| Profit After Tax | £3,499 | £3,629 | £3,769 | £4,028 | £4,294 | £19,218 |
| Change In Property Value | £7,199 | £13,593 | £15,645 | £16,583 | £13,184 | £66,203 |
| Net Return | £10,697 | £17,222 | £19,413 | £20,611 | £17,477 | £85,421 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 15% | 24% | 27% | 28% | 24% | 117% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change