Flat
M1
2 beds
2 baths
Buy To Let Manchester Flat, Manchester M1
North West, England · M1
View property listing
Initial Investment
£119,732First YearProfit From Rental Income
£31,164
↗ 26%After 5 Years
Change In Property Value
£96,583
↗ 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 | £26,244 | £26,638 | £27,304 | £27,986 | £28,826 | £136,997 |
| Total Expenses | £19,501 | £19,586 | £19,695 | £19,808 | £19,934 | £98,524 |
| Profit Before Tax | £6,743 | £7,052 | £7,608 | £8,179 | £8,892 | £38,474 |
| Profit After Tax | £5,462 | £5,712 | £6,163 | £6,625 | £7,202 | £31,164 |
| Change In Property Value | £11,249 | £11,586 | £21,878 | £25,180 | £26,691 | £96,583 |
| Net Return | £16,711 | £17,298 | £28,041 | £31,804 | £33,893 | £127,746 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 14% | 14% | 23% | 27% | 28% | 107% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change