Flat
M5
2 beds
2 baths
New Build Manchester Apartment, Manchester M5
North West, England · M5
View property listing
Initial Investment
£66,985First YearProfit From Rental Income
£10,586
↗ 16%After 5 Years
Change In Property Value
£56,657
↗ 26%After 5 Years
Return On Investment
100%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,292 | £14,506 | £14,869 | £15,241 | £15,698 | £74,606 |
| Total Expenses | £12,156 | £12,223 | £12,302 | £12,383 | £12,472 | £61,536 |
| Profit Before Tax | £2,136 | £2,283 | £2,567 | £2,857 | £3,226 | £13,070 |
| Profit After Tax | £1,730 | £1,849 | £2,079 | £2,314 | £2,613 | £10,586 |
| Change In Property Value | £6,599 | £6,796 | £12,834 | £14,771 | £15,657 | £56,657 |
| Net Return | £8,329 | £8,646 | £14,913 | £17,085 | £18,270 | £67,243 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 12% | 13% | 22% | 26% | 27% | 100% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change