Flat
M1
1 bed
1 bath
Fully Managed Manchester Buy To Let, Manchester M1
North West, England · M1
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£15,867
↗ 23%After 5 Years
Change In Property Value
£59,245
↗ 26%After 5 Years
Return On Investment
107%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,104 | £16,346 | £16,754 | £17,173 | £17,688 | £84,065 |
| Total Expenses | £12,736 | £12,806 | £12,890 | £12,975 | £13,070 | £64,476 |
| Profit Before Tax | £3,368 | £3,540 | £3,865 | £4,198 | £4,619 | £19,589 |
| Profit After Tax | £2,728 | £2,867 | £3,130 | £3,400 | £3,741 | £15,867 |
| Change In Property Value | £6,900 | £7,107 | £13,420 | £15,446 | £16,372 | £59,245 |
| Net Return | £9,628 | £9,974 | £16,551 | £18,846 | £20,114 | £75,113 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 23% |
| Total Net Return (%) | 14% | 14% | 24% | 27% | 29% | 107% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change