Flat
ME5
2 beds
1 bath
Manchester ME5
South East, England · ME5
View property listing
Initial Investment
£114,500First YearProfit From Rental Income
£21,373
↗ 19%After 5 Years
Change In Property Value
£51,085
↗ 14%After 5 Years
Return On Investment
63%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,040 | £23,386 | £23,970 | £24,569 | £25,307 | £120,272 |
| Total Expenses | £18,587 | £18,668 | £18,769 | £18,873 | £18,989 | £93,885 |
| Profit Before Tax | £4,453 | £4,718 | £5,201 | £5,697 | £6,317 | £26,386 |
| Profit After Tax | £3,607 | £3,822 | £4,213 | £4,614 | £5,117 | £21,373 |
| Change In Property Value | £3,600 | £3,636 | £11,017 | £15,130 | £17,702 | £51,085 |
| Net Return | £7,207 | £7,458 | £15,230 | £19,744 | £22,819 | £72,458 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 6% | 7% | 13% | 17% | 20% | 63% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change