Flat M1 1 bed 1 bath

Buy To Let Manchester Flat, Manchester M1

North West, England · M1

Initial Investment

First Year

£75,985First Year

Profit From Rental Income

After 5 Years

£17,959

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£64,384

↗ 26%After 5 Years

Return On Investment

108%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,496	£17,758	£18,202	£18,657	£19,217	£91,331
Total Expenses	£13,666	£13,739	£13,826	£13,915	£14,014	£69,160
Profit Before Tax	£3,830	£4,020	£4,376	£4,742	£5,203	£22,171
Profit After Tax	£3,102	£3,256	£3,545	£3,841	£4,215	£17,959
Change In Property Value	£7,499	£7,723	£14,584	£16,785	£17,793	£64,384
Net Return	£10,601	£10,980	£18,129	£20,627	£22,007	£82,343
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	14%	14%	24%	27%	29%	108%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change