Flat
M5
2 beds
2 baths
Apartment B3, Millenial Building, 1 Gratrix Avenue, Manchester M5
North West, England · M5
View property listing
Initial Investment
£144,250First YearProfit From Rental Income
£45,919
↗ 32%After 5 Years
Change In Property Value
£114,627
↗ 26%After 5 Years
Return On Investment
111%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £35,340 | £35,870 | £36,767 | £37,686 | £38,817 | £184,480 |
| Total Expenses | £25,223 | £25,369 | £25,546 | £25,726 | £25,925 | £127,789 |
| Profit Before Tax | £10,117 | £10,501 | £11,221 | £11,960 | £12,892 | £56,691 |
| Profit After Tax | £8,194 | £8,506 | £9,089 | £9,688 | £10,442 | £45,919 |
| Change In Property Value | £13,350 | £13,751 | £25,966 | £29,884 | £31,677 | £114,627 |
| Net Return | £21,544 | £22,256 | £35,055 | £39,572 | £42,119 | £160,546 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 15% | 15% | 24% | 27% | 29% | 111% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change