Flat
M5
2 beds
2 baths
New Development Launch, Manchester M5
North West, England · M5
View property listing
Initial Investment
£105,750First YearProfit From Rental Income
£34,047
↗ 32%After 5 Years
Change In Property Value
£86,292
↗ 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 | £26,604 | £27,003 | £27,678 | £28,370 | £29,221 | £138,876 |
| Total Expenses | £19,112 | £19,224 | £19,359 | £19,498 | £19,651 | £96,844 |
| Profit Before Tax | £7,492 | £7,779 | £8,319 | £8,872 | £9,571 | £42,033 |
| Profit After Tax | £6,069 | £6,301 | £6,738 | £7,186 | £7,752 | £34,047 |
| Change In Property Value | £10,050 | £10,352 | £19,547 | £22,497 | £23,847 | £86,292 |
| Net Return | £16,119 | £16,652 | £26,285 | £29,683 | £31,599 | £120,339 |
| 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