Flat
M5
2 beds
2 baths
Fully Managed Manchester Apartment, Manchester M5
North West, England · M5
View property listing
Initial Investment
£72,985First YearProfit From Rental Income
£23,785
↗ 33%After 5 Years
Change In Property Value
£61,808
↗ 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 | £19,056 | £19,342 | £19,825 | £20,321 | £20,931 | £99,475 |
| Total Expenses | £13,832 | £13,916 | £14,016 | £14,118 | £14,230 | £70,111 |
| Profit Before Tax | £5,224 | £5,426 | £5,810 | £6,203 | £6,700 | £29,364 |
| Profit After Tax | £4,232 | £4,395 | £4,706 | £5,025 | £5,427 | £23,785 |
| Change In Property Value | £7,199 | £7,414 | £14,001 | £16,114 | £17,081 | £61,808 |
| Net Return | £11,430 | £11,810 | £18,707 | £21,138 | £22,508 | £85,593 |
| 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