Flat
M5
1 bed
1 bath
Completed Manchester Apartment, Manchester M5
North West, England · M5
View property listing
Initial Investment
£68,485First YearProfit From Rental Income
£11,016
↗ 16%After 5 Years
Change In Property Value
£57,945
↗ 26%After 5 Years
Return On Investment
101%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,616 | £14,835 | £15,206 | £15,586 | £16,054 | £76,298 |
| Total Expenses | £12,386 | £12,454 | £12,534 | £12,616 | £12,706 | £62,697 |
| Profit Before Tax | £2,230 | £2,381 | £2,672 | £2,970 | £3,348 | £13,600 |
| Profit After Tax | £1,806 | £1,928 | £2,164 | £2,406 | £2,712 | £11,016 |
| Change In Property Value | £6,749 | £6,951 | £13,126 | £15,107 | £16,013 | £57,945 |
| Net Return | £8,554 | £8,879 | £15,290 | £17,512 | £18,725 | £68,961 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 12% | 13% | 22% | 26% | 27% | 101% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change