Flat
M1
1 bed
1 bath
Fully Managed Manchester Buy To Let, Manchester M1
North West, England · M1
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£14,780
↗ 22%After 5 Years
Change In Property Value
£56,670
↗ 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 | £15,396 | £15,627 | £16,018 | £16,418 | £16,911 | £80,369 |
| Total Expenses | £12,268 | £12,337 | £12,419 | £12,503 | £12,595 | £62,123 |
| Profit Before Tax | £3,128 | £3,290 | £3,598 | £3,915 | £4,316 | £18,247 |
| Profit After Tax | £2,534 | £2,665 | £2,915 | £3,171 | £3,496 | £14,780 |
| Change In Property Value | £6,600 | £6,798 | £12,837 | £14,774 | £15,661 | £56,670 |
| Net Return | £9,134 | £9,463 | £15,752 | £17,945 | £19,156 | £71,449 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| 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