Flat
M5
2 beds
2 baths
Manchester M5
North West, England · M5
View property listing
Initial Investment
£96,475First YearProfit From Rental Income
£31,201
↗ 32%After 5 Years
Change In Property Value
£79,466
↗ 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 | £24,504 | £24,872 | £25,493 | £26,131 | £26,915 | £127,914 |
| Total Expenses | £17,640 | £17,745 | £17,870 | £17,999 | £18,140 | £89,394 |
| Profit Before Tax | £6,864 | £7,127 | £7,623 | £8,132 | £8,775 | £38,520 |
| Profit After Tax | £5,560 | £5,773 | £6,175 | £6,587 | £7,107 | £31,201 |
| Change In Property Value | £9,255 | £9,533 | £18,001 | £20,717 | £21,960 | £79,466 |
| Net Return | £14,815 | £15,305 | £24,175 | £27,304 | £29,068 | £110,668 |
| 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