Flat
M5
1 bed
1 bath
Manchester M5
North West, England · M5
View property listing
Initial Investment
£85,829First YearProfit From Rental Income
£27,888
↗ 32%After 5 Years
Change In Property Value
£71,631
↗ 26%After 5 Years
Return On Investment
116%
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 | £22,080 | £22,411 | £22,971 | £23,546 | £24,252 | £115,261 |
| Total Expenses | £15,949 | £16,044 | £16,159 | £16,275 | £16,404 | £80,831 |
| Profit Before Tax | £6,131 | £6,367 | £6,813 | £7,270 | £7,848 | £34,429 |
| Profit After Tax | £4,966 | £5,157 | £5,518 | £5,889 | £6,357 | £27,888 |
| Change In Property Value | £8,343 | £8,593 | £16,226 | £18,675 | £19,795 | £71,631 |
| Net Return | £13,309 | £13,750 | £21,745 | £24,564 | £26,152 | £99,519 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 16% | 16% | 25% | 29% | 30% | 116% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change