Flat
M5
2 beds
2 baths
New Build Manchester Apartment, Manchester M5
North West, England · M5
View property listing
Initial Investment
£69,985First YearProfit From Rental Income
£11,491
↗ 16%After 5 Years
Change In Property Value
£59,233
↗ 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 | £14,952 | £15,176 | £15,556 | £15,945 | £16,423 | £78,051 |
| Total Expenses | £12,618 | £12,687 | £12,768 | £12,851 | £12,941 | £63,865 |
| Profit Before Tax | £2,334 | £2,489 | £2,788 | £3,094 | £3,482 | £14,187 |
| Profit After Tax | £1,890 | £2,016 | £2,258 | £2,506 | £2,820 | £11,491 |
| Change In Property Value | £6,899 | £7,105 | £13,417 | £15,442 | £16,369 | £59,233 |
| Net Return | £8,789 | £9,122 | £15,676 | £17,948 | £19,189 | £70,724 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 13% | 13% | 22% | 26% | 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