Flat
M5
2 beds
2 baths
Apartment B3, Millenial Building, 1 Gratrix Avenue, Manchester M5
North West, England · M5
View property listing
Initial Investment
£144,250First YearProfit From Rental Income
£30,091
↗ 21%After 5 Years
Change In Property Value
£114,627
↗ 26%After 5 Years
Return On Investment
100%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £28,920 | £29,354 | £30,088 | £30,840 | £31,765 | £150,966 |
| Total Expenses | £22,547 | £22,637 | £22,753 | £22,872 | £23,007 | £113,817 |
| Profit Before Tax | £6,373 | £6,717 | £7,335 | £7,968 | £8,758 | £37,150 |
| Profit After Tax | £5,162 | £5,441 | £5,941 | £6,454 | £7,094 | £30,091 |
| Change In Property Value | £13,350 | £13,751 | £25,966 | £29,884 | £31,677 | £114,627 |
| Net Return | £18,512 | £19,191 | £31,907 | £36,338 | £38,771 | £144,718 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 13% | 13% | 22% | 25% | 27% | 100% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change