Flat
M1
2 beds
2 baths
Fully Managed Manchester Buy To Let, Manchester M1
North West, England · M1
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£31,201
↗ 26%After 5 Years
Change In Property Value
£96,596
↗ 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 | £26,256 | £26,650 | £27,316 | £27,999 | £28,839 | £137,060 |
| Total Expenses | £19,504 | £19,589 | £19,699 | £19,811 | £19,938 | £98,540 |
| Profit Before Tax | £6,752 | £7,061 | £7,617 | £8,188 | £8,901 | £38,520 |
| Profit After Tax | £5,469 | £5,719 | £6,170 | £6,632 | £7,210 | £31,201 |
| Change In Property Value | £11,250 | £11,588 | £21,881 | £25,183 | £26,694 | £96,596 |
| Net Return | £16,719 | £17,307 | £28,051 | £31,816 | £33,904 | £127,797 |
| 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