Flat
M5
1 bed
1 bath
Completed Manchester Apartment, Manchester M5
North West, England · M5
View property listing
Initial Investment
£68,485First YearProfit From Rental Income
£22,182
↗ 32%After 5 Years
Change In Property Value
£57,945
↗ 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 | £17,868 | £18,136 | £18,589 | £19,054 | £19,626 | £93,273 |
| Total Expenses | £12,998 | £13,077 | £13,172 | £13,268 | £13,374 | £65,888 |
| Profit Before Tax | £4,870 | £5,059 | £5,418 | £5,786 | £6,252 | £27,385 |
| Profit After Tax | £3,945 | £4,098 | £4,388 | £4,687 | £5,064 | £22,182 |
| Change In Property Value | £6,749 | £6,951 | £13,126 | £15,107 | £16,013 | £57,945 |
| Net Return | £10,693 | £11,049 | £17,514 | £19,793 | £21,077 | £80,126 |
| 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