Flat
M5
1 bed
1 bath
New Build Manchester Apartment, Manchester M5
North West, England · M5
View property listing
Initial Investment
£42,985First YearProfit From Rental Income
£7,672
↗ 18%After 5 Years
Change In Property Value
£38,613
↗ 28%After 5 Years
Return On Investment
108%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,096 | £9,232 | £9,371 | £9,605 | £9,845 | £47,150 |
| Total Expenses | £7,412 | £7,476 | £7,531 | £7,596 | £7,663 | £37,679 |
| Profit Before Tax | £1,684 | £1,756 | £1,840 | £2,009 | £2,182 | £9,471 |
| Profit After Tax | £1,364 | £1,423 | £1,490 | £1,627 | £1,768 | £7,672 |
| Change In Property Value | £4,199 | £7,928 | £9,125 | £9,672 | £7,689 | £38,613 |
| Net Return | £5,562 | £9,351 | £10,615 | £11,299 | £9,457 | £46,284 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 18% |
| Total Net Return (%) | 13% | 22% | 25% | 26% | 22% | 108% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change