Flat
M5
2 beds
2 baths
New Development Launch, Manchester M5
North West, England · M5
View property listing
Initial Investment
£112,750First YearProfit From Rental Income
£22,313
↗ 20%After 5 Years
Change In Property Value
£91,444
↗ 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 | £23,076 | £23,422 | £24,008 | £24,608 | £25,346 | £120,460 |
| Total Expenses | £18,392 | £18,473 | £18,574 | £18,678 | £18,795 | £92,912 |
| Profit Before Tax | £4,684 | £4,949 | £5,433 | £5,930 | £6,551 | £27,547 |
| Profit After Tax | £3,794 | £4,009 | £4,401 | £4,803 | £5,307 | £22,313 |
| Change In Property Value | £10,650 | £10,970 | £20,714 | £23,840 | £25,270 | £91,444 |
| Net Return | £14,444 | £14,978 | £25,115 | £28,643 | £30,577 | £113,757 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 13% | 13% | 22% | 25% | 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