Flat
M5
1 bed
1 bath
Fully Managed Manchester Apartment, Manchester M5
North West, England · M5
View property listing
Initial Investment
£43,000First YearProfit From Rental Income
£11,377
↗ 26%After 5 Years
Change In Property Value
£36,062
↗ 26%After 5 Years
Return On Investment
110%
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 | £11,124 | £11,291 | £11,573 | £11,862 | £12,218 | £58,069 |
| Total Expenses | £8,667 | £8,730 | £8,801 | £8,874 | £8,952 | £44,023 |
| Profit Before Tax | £2,457 | £2,561 | £2,772 | £2,989 | £3,267 | £14,046 |
| Profit After Tax | £1,990 | £2,075 | £2,246 | £2,421 | £2,646 | £11,377 |
| Change In Property Value | £4,200 | £4,326 | £8,169 | £9,402 | £9,966 | £36,062 |
| Net Return | £6,190 | £6,401 | £10,415 | £11,823 | £12,612 | £47,440 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 14% | 15% | 24% | 27% | 29% | 110% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change