Flat
M5
2 beds
2 baths
Fully Managed Manchester Apartment, Manchester M5
North West, England · M5
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£9,765
↗ 15%After 5 Years
Change In Property Value
£54,094
↗ 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 | £13,656 | £13,861 | £14,207 | £14,563 | £14,999 | £71,286 |
| Total Expenses | £11,697 | £11,764 | £11,841 | £11,921 | £12,007 | £59,231 |
| Profit Before Tax | £1,959 | £2,097 | £2,366 | £2,642 | £2,992 | £12,056 |
| Profit After Tax | £1,587 | £1,699 | £1,916 | £2,140 | £2,424 | £9,765 |
| Change In Property Value | £6,300 | £6,489 | £12,253 | £14,103 | £14,949 | £54,094 |
| Net Return | £7,887 | £8,188 | £14,170 | £16,242 | £17,372 | £63,859 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| 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