Flat
M5
3 beds
3 baths
New Build Manchester Apartment, Manchester M5
North West, England · M5
View property listing
Initial Investment
£128,482First YearProfit From Rental Income
£26,187
↗ 20%After 5 Years
Change In Property Value
£103,023
↗ 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 | £25,992 | £26,382 | £27,041 | £27,717 | £28,549 | £135,682 |
| Total Expenses | £20,467 | £20,552 | £20,661 | £20,773 | £20,898 | £103,352 |
| Profit Before Tax | £5,525 | £5,830 | £6,380 | £6,945 | £7,651 | £32,330 |
| Profit After Tax | £4,475 | £4,722 | £5,168 | £5,625 | £6,197 | £26,187 |
| Change In Property Value | £11,999 | £12,358 | £23,337 | £26,859 | £28,470 | £103,023 |
| Net Return | £16,474 | £17,080 | £28,505 | £32,484 | £34,667 | £129,210 |
| 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