Flat
M5
3 beds
3 baths
Fully Managed Manchester Apartment, Manchester M5
North West, England · M5
View property listing
Initial Investment
£110,982First YearProfit From Rental Income
£21,892
↗ 20%After 5 Years
Change In Property Value
£90,143
↗ 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 | £22,752 | £23,093 | £23,671 | £24,262 | £24,990 | £118,769 |
| Total Expenses | £18,159 | £18,240 | £18,340 | £18,443 | £18,559 | £91,741 |
| Profit Before Tax | £4,593 | £4,854 | £5,330 | £5,819 | £6,431 | £27,027 |
| Profit After Tax | £3,720 | £3,931 | £4,318 | £4,713 | £5,209 | £21,892 |
| Change In Property Value | £10,499 | £10,813 | £20,419 | £23,501 | £24,911 | £90,143 |
| Net Return | £14,218 | £14,745 | £24,737 | £28,214 | £30,120 | £112,035 |
| 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