Flat
M5
2 beds
2 baths
Fully Managed Manchester Apartment, Manchester M5
North West, England · M5
View property listing
Initial Investment
£75,985First YearProfit From Rental Income
£24,858
↗ 33%After 5 Years
Change In Property Value
£64,384
↗ 26%After 5 Years
Return On Investment
117%
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 | £19,848 | £20,146 | £20,649 | £21,166 | £21,801 | £103,609 |
| Total Expenses | £14,387 | £14,473 | £14,577 | £14,683 | £14,800 | £72,921 |
| Profit Before Tax | £5,461 | £5,672 | £6,072 | £6,482 | £7,001 | £30,689 |
| Profit After Tax | £4,424 | £4,594 | £4,918 | £5,251 | £5,671 | £24,858 |
| Change In Property Value | £7,499 | £7,723 | £14,584 | £16,785 | £17,793 | £64,384 |
| Net Return | £11,922 | £12,318 | £19,503 | £22,036 | £23,463 | £89,242 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 33% |
| Total Net Return (%) | 16% | 16% | 26% | 29% | 31% | 117% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change