Flat M1 2 beds 2 baths

Buy To Let Manchester Flat, Manchester M1

North West, England · M1

Initial Investment

First Year

£102,232First Year

Profit From Rental Income

After 5 Years

£25,909

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£83,703

↗ 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	£22,752	£23,093	£23,671	£24,262	£24,990	£118,769
Total Expenses	£17,168	£17,248	£17,348	£17,451	£17,567	£86,782
Profit Before Tax	£5,584	£5,846	£6,322	£6,811	£7,423	£31,986
Profit After Tax	£4,523	£4,735	£5,121	£5,517	£6,013	£25,909
Change In Property Value	£9,749	£10,041	£18,961	£21,822	£23,131	£83,703
Net Return	£14,272	£14,776	£24,082	£27,339	£29,144	£109,612
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	14%	14%	24%	27%	29%	107%

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