Flat
M5
2 beds
2 baths
Manchester M5
North West, England · M5
View property listing
Initial Investment
£105,225First YearProfit From Rental Income
£33,882
↗ 32%After 5 Years
Change In Property Value
£85,906
↗ 26%After 5 Years
Return On Investment
114%
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 | £26,484 | £26,881 | £27,553 | £28,242 | £29,089 | £138,250 |
| Total Expenses | £19,028 | £19,140 | £19,275 | £19,413 | £19,565 | £96,421 |
| Profit Before Tax | £7,456 | £7,741 | £8,278 | £8,829 | £9,525 | £41,829 |
| Profit After Tax | £6,039 | £6,270 | £6,705 | £7,152 | £7,715 | £33,882 |
| Change In Property Value | £10,005 | £10,305 | £19,460 | £22,396 | £23,740 | £85,906 |
| Net Return | £16,044 | £16,575 | £26,165 | £29,548 | £31,455 | £119,788 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 114% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change