Flat
M5
1 bed
1 bath
Fully Managed Manchester Apartment, Manchester M5
North West, England · M5
View property listing
Initial Investment
£45,985First YearProfit From Rental Income
£8,817
↗ 19%After 5 Years
Change In Property Value
£41,372
↗ 28%After 5 Years
Return On Investment
109%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,744 | £9,890 | £10,039 | £10,289 | £10,547 | £50,509 |
| Total Expenses | £7,799 | £7,864 | £7,919 | £7,986 | £8,055 | £39,623 |
| Profit Before Tax | £1,945 | £2,027 | £2,119 | £2,303 | £2,492 | £10,885 |
| Profit After Tax | £1,575 | £1,641 | £1,716 | £1,865 | £2,018 | £8,817 |
| Change In Property Value | £4,499 | £8,495 | £9,777 | £10,363 | £8,239 | £41,372 |
| Net Return | £6,074 | £10,136 | £11,493 | £12,229 | £10,257 | £50,189 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 13% | 22% | 25% | 27% | 22% | 109% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change