Flat
M5
3 beds
3 baths
Fully Managed Manchester Apartment, Manchester M5
North West, England · M5
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£30,252
↗ 32%After 5 Years
Change In Property Value
£77,277
↗ 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 | £23,820 | £24,177 | £24,782 | £25,401 | £26,163 | £124,344 |
| Total Expenses | £17,167 | £17,269 | £17,391 | £17,516 | £17,654 | £86,996 |
| Profit Before Tax | £6,654 | £6,909 | £7,391 | £7,885 | £8,510 | £37,348 |
| Profit After Tax | £5,389 | £5,596 | £5,987 | £6,387 | £6,893 | £30,252 |
| Change In Property Value | £9,000 | £9,270 | £17,505 | £20,146 | £21,355 | £77,277 |
| Net Return | £14,389 | £14,866 | £23,491 | £26,534 | £28,248 | £107,528 |
| 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