Flat
M5
3 beds
2 baths
Apartment B6, Millenial Building, Gratrix Avenue, Manchester M5
North West, England · M5
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£34,862
↗ 21%After 5 Years
Change In Property Value
£128,794
↗ 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 | £32,496 | £32,983 | £33,808 | £34,653 | £35,693 | £169,634 |
| Total Expenses | £25,087 | £25,182 | £25,307 | £25,436 | £25,582 | £126,594 |
| Profit Before Tax | £7,409 | £7,802 | £8,501 | £9,218 | £10,111 | £43,039 |
| Profit After Tax | £6,001 | £6,319 | £6,886 | £7,466 | £8,190 | £34,862 |
| Change In Property Value | £15,000 | £15,450 | £29,175 | £33,577 | £35,592 | £128,794 |
| Net Return | £21,001 | £21,769 | £36,060 | £41,044 | £43,782 | £163,656 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 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