Flat
M5
3 beds
3 baths
New Build Manchester Apartment, Manchester M5
North West, England · M5
View property listing
Initial Investment
£119,732First YearProfit From Rental Income
£24,040
↗ 20%After 5 Years
Change In Property Value
£96,583
↗ 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 | £24,372 | £24,738 | £25,356 | £25,990 | £26,770 | £127,225 |
| Total Expenses | £19,313 | £19,396 | £19,501 | £19,608 | £19,729 | £97,546 |
| Profit Before Tax | £5,059 | £5,342 | £5,855 | £6,382 | £7,041 | £29,679 |
| Profit After Tax | £4,098 | £4,327 | £4,743 | £5,169 | £5,703 | £24,040 |
| Change In Property Value | £11,249 | £11,586 | £21,878 | £25,180 | £26,691 | £96,583 |
| Net Return | £15,346 | £15,913 | £26,621 | £30,349 | £32,394 | £120,623 |
| 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