Flat
M5
2 beds
2 baths
New Build Manchester Apartment, Manchester M5
North West, England · M5
View property listing
Initial Investment
£66,985First YearProfit From Rental Income
£21,643
↗ 32%After 5 Years
Change In Property Value
£56,657
↗ 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 | £17,472 | £17,734 | £18,177 | £18,632 | £19,191 | £91,206 |
| Total Expenses | £12,721 | £12,799 | £12,891 | £12,986 | £13,090 | £64,486 |
| Profit Before Tax | £4,751 | £4,935 | £5,286 | £5,646 | £6,101 | £26,720 |
| Profit After Tax | £3,849 | £3,998 | £4,282 | £4,573 | £4,942 | £21,643 |
| Change In Property Value | £6,599 | £6,796 | £12,834 | £14,771 | £15,657 | £56,657 |
| Net Return | £10,447 | £10,794 | £17,116 | £19,344 | £20,599 | £78,300 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| 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