Flat
M5
2 beds
2 baths
Manchester M5
North West, England · M5
View property listing
Initial Investment
£92,100First YearProfit From Rental Income
£29,838
↗ 32%After 5 Years
Change In Property Value
£76,246
↗ 26%After 5 Years
Return On Investment
115%
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 | £23,508 | £23,861 | £24,457 | £25,069 | £25,821 | £122,715 |
| Total Expenses | £16,946 | £17,046 | £17,167 | £17,291 | £17,427 | £85,877 |
| Profit Before Tax | £6,562 | £6,814 | £7,290 | £7,778 | £8,394 | £36,838 |
| Profit After Tax | £5,316 | £5,519 | £5,905 | £6,300 | £6,799 | £29,838 |
| Change In Property Value | £8,880 | £9,146 | £17,271 | £19,878 | £21,071 | £76,246 |
| Net Return | £14,196 | £14,666 | £23,176 | £26,178 | £27,869 | £106,085 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 115% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change