Flat
M5
1 bed
1 bath
South Hall Street, Manchester M5
North West, England · M5
View property listing
Initial Investment
£62,983First YearProfit From Rental Income
£15,355
↗ 24%After 5 Years
Change In Property Value
£57,004
↗ 28%After 5 Years
Return On Investment
115%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,428 | £13,629 | £13,834 | £14,180 | £14,534 | £69,605 |
| Total Expenses | £9,990 | £10,061 | £10,122 | £10,198 | £10,277 | £50,648 |
| Profit Before Tax | £3,438 | £3,569 | £3,712 | £3,981 | £4,258 | £18,957 |
| Profit After Tax | £2,784 | £2,891 | £3,007 | £3,225 | £3,449 | £15,355 |
| Change In Property Value | £6,198 | £11,704 | £13,471 | £14,279 | £11,352 | £57,004 |
| Net Return | £8,983 | £14,595 | £16,477 | £17,504 | £14,800 | £72,359 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 5% | 24% |
| Total Net Return (%) | 14% | 23% | 26% | 28% | 23% | 115% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change