Flat
M5
2 beds
2 baths
New Development Launch, Manchester M5
North West, England · M5
View property listing
Initial Investment
£112,750First YearProfit From Rental Income
£36,188
↗ 32%After 5 Years
Change In Property Value
£91,444
↗ 26%After 5 Years
Return On Investment
113%
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 | £28,188 | £28,611 | £29,326 | £30,059 | £30,961 | £147,145 |
| Total Expenses | £20,222 | £20,341 | £20,484 | £20,630 | £20,791 | £102,468 |
| Profit Before Tax | £7,966 | £8,270 | £8,842 | £9,429 | £10,170 | £44,677 |
| Profit After Tax | £6,452 | £6,699 | £7,162 | £7,638 | £8,238 | £36,188 |
| Change In Property Value | £10,650 | £10,970 | £20,714 | £23,840 | £25,270 | £91,444 |
| Net Return | £17,102 | £17,668 | £27,876 | £31,478 | £33,508 | £127,632 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 113% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change