Flat
M1
2 beds
2 baths
Buy To Let Manchester Flat, Manchester M1
North West, England · M1
View property listing
Initial Investment
£93,482First YearProfit From Rental Income
£23,259
↗ 25%After 5 Years
Change In Property Value
£77,264
↗ 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 | £21,000 | £21,315 | £21,848 | £22,394 | £23,066 | £109,623 |
| Total Expenses | £16,001 | £16,078 | £16,174 | £16,273 | £16,383 | £80,908 |
| Profit Before Tax | £4,999 | £5,237 | £5,674 | £6,121 | £6,683 | £28,715 |
| Profit After Tax | £4,050 | £4,242 | £4,596 | £4,958 | £5,413 | £23,259 |
| Change In Property Value | £8,999 | £9,268 | £17,502 | £20,143 | £21,352 | £77,264 |
| Net Return | £13,048 | £13,510 | £22,098 | £25,101 | £26,765 | £100,523 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 14% | 14% | 24% | 27% | 29% | 108% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change