Flat
M5
2 beds
2 baths
Fully Managed Manchester Apartment, Manchester M5
North West, England · M5
View property listing
Initial Investment
£75,985First YearProfit From Rental Income
£13,209
↗ 17%After 5 Years
Change In Property Value
£64,384
↗ 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 | £16,248 | £16,492 | £16,904 | £17,327 | £17,846 | £84,817 |
| Total Expenses | £13,542 | £13,612 | £13,696 | £13,782 | £13,877 | £68,509 |
| Profit Before Tax | £2,706 | £2,880 | £3,208 | £3,544 | £3,970 | £16,308 |
| Profit After Tax | £2,192 | £2,333 | £2,598 | £2,871 | £3,215 | £13,209 |
| Change In Property Value | £7,499 | £7,723 | £14,584 | £16,785 | £17,793 | £64,384 |
| Net Return | £9,691 | £10,056 | £17,183 | £19,656 | £21,008 | £77,594 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| 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