Flat
M5
1 bed
1 bath
New Development Launch, Manchester M5
North West, England · M5
View property listing
Initial Investment
£66,700First YearProfit From Rental Income
£10,511
↗ 16%After 5 Years
Change In Property Value
£56,412
↗ 26%After 5 Years
Return On Investment
100%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,232 | £14,445 | £14,807 | £15,177 | £15,632 | £74,293 |
| Total Expenses | £12,112 | £12,179 | £12,258 | £12,339 | £12,428 | £61,317 |
| Profit Before Tax | £2,120 | £2,266 | £2,548 | £2,837 | £3,205 | £12,976 |
| Profit After Tax | £1,717 | £1,836 | £2,064 | £2,298 | £2,596 | £10,511 |
| Change In Property Value | £6,570 | £6,767 | £12,779 | £14,707 | £15,589 | £56,412 |
| Net Return | £8,287 | £8,603 | £14,843 | £17,005 | £18,185 | £66,923 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 12% | 13% | 22% | 25% | 27% | 100% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change