Flat
M5
1 bed
1 bath
South Hall Street, Manchester M5
North West, England · M5
View property listing
Initial Investment
£62,983First YearProfit From Rental Income
£9,442
↗ 15%After 5 Years
Change In Property Value
£53,220
↗ 26%After 5 Years
Return On Investment
99%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,428 | £13,629 | £13,970 | £14,319 | £14,749 | £70,096 |
| Total Expenses | £11,540 | £11,606 | £11,683 | £11,762 | £11,848 | £58,439 |
| Profit Before Tax | £1,888 | £2,023 | £2,287 | £2,557 | £2,901 | £11,657 |
| Profit After Tax | £1,529 | £1,639 | £1,852 | £2,071 | £2,350 | £9,442 |
| Change In Property Value | £6,198 | £6,384 | £12,056 | £13,875 | £14,707 | £53,220 |
| Net Return | £7,728 | £8,023 | £13,908 | £15,946 | £17,057 | £62,662 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 12% | 13% | 22% | 25% | 27% | 99% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change