Flat
M1
1 bed
1 bath
Fully Managed Manchester Buy To Let, Manchester M1
North West, England · M1
View property listing
Initial Investment
£51,985First YearProfit From Rental Income
£9,487
↗ 18%After 5 Years
Change In Property Value
£43,777
↗ 26%After 5 Years
Return On Investment
102%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,892 | £12,070 | £12,372 | £12,681 | £13,062 | £62,078 |
| Total Expenses | £9,932 | £9,996 | £10,069 | £10,144 | £10,224 | £50,365 |
| Profit Before Tax | £1,960 | £2,075 | £2,303 | £2,538 | £2,837 | £11,713 |
| Profit After Tax | £1,588 | £1,680 | £1,866 | £2,056 | £2,298 | £9,487 |
| Change In Property Value | £5,099 | £5,251 | £9,916 | £11,413 | £12,098 | £43,777 |
| Net Return | £6,686 | £6,932 | £11,782 | £13,469 | £14,396 | £53,265 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 13% | 13% | 23% | 26% | 28% | 102% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change