Flat
M5
3 beds
3 baths
New Build Manchester Apartment, Manchester M5
North West, England · M5
View property listing
Initial Investment
£110,982First YearProfit From Rental Income
£31,911
↗ 29%After 5 Years
Change In Property Value
£96,552
↗ 28%After 5 Years
Return On Investment
116%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,752 | £23,093 | £23,440 | £24,026 | £24,626 | £117,937 |
| Total Expenses | £15,535 | £15,619 | £15,695 | £15,795 | £15,898 | £78,541 |
| Profit Before Tax | £7,217 | £7,474 | £7,745 | £8,231 | £8,729 | £39,396 |
| Profit After Tax | £5,846 | £6,054 | £6,274 | £6,667 | £7,070 | £31,911 |
| Change In Property Value | £10,499 | £19,825 | £22,816 | £24,185 | £19,227 | £96,552 |
| Net Return | £16,344 | £25,879 | £29,090 | £30,852 | £26,298 | £128,463 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 29% |
| Total Net Return (%) | 15% | 23% | 26% | 28% | 24% | 116% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change