Flat
M5
2 beds
2 baths
Local Crescent, Block C, Manchester M5
North West, England · M5
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£17,761
↗ 23%After 5 Years
Change In Property Value
£64,397
↗ 26%After 5 Years
Return On Investment
108%
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 | £16,065 | £16,190 | £16,330 | £16,473 | £16,625 | £81,682 |
| Profit Before Tax | £3,783 | £3,956 | £4,320 | £4,693 | £5,176 | £21,927 |
| Profit After Tax | £3,065 | £3,204 | £3,499 | £3,801 | £4,192 | £17,761 |
| Change In Property Value | £7,500 | £7,725 | £14,587 | £16,789 | £17,796 | £64,397 |
| Net Return | £10,565 | £10,929 | £18,086 | £20,590 | £21,988 | £82,158 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 23% |
| Total Net Return (%) | 14% | 14% | 24% | 27% | 29% | 108% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change