Flat
M5
1 bed
1 bath
Fully Managed Manchester Apartment, Manchester M5
North West, England · M5
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£8,856
↗ 19%After 5 Years
Change In Property Value
£41,385
↗ 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 | £9,756 | £9,902 | £10,051 | £10,302 | £10,560 | £50,571 |
| Total Expenses | £7,802 | £7,866 | £7,922 | £7,989 | £8,058 | £39,638 |
| Profit Before Tax | £1,954 | £2,036 | £2,129 | £2,313 | £2,502 | £10,933 |
| Profit After Tax | £1,583 | £1,649 | £1,724 | £1,873 | £2,027 | £8,856 |
| Change In Property Value | £4,500 | £8,498 | £9,780 | £10,367 | £8,241 | £41,385 |
| Net Return | £6,083 | £10,147 | £11,504 | £12,240 | £10,268 | £50,242 |
| 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