Flat
M5
1 bed
1 bath
New Build Manchester Apartment, Manchester M5
North West, England · M5
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£15,599
↗ 30%After 5 Years
Change In Property Value
£43,790
↗ 26%After 5 Years
Return On Investment
114%
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 | £13,500 | £13,703 | £14,045 | £14,396 | £14,828 | £70,472 |
| Total Expenses | £10,095 | £10,161 | £10,238 | £10,317 | £10,403 | £51,214 |
| Profit Before Tax | £3,405 | £3,542 | £3,807 | £4,079 | £4,425 | £19,258 |
| Profit After Tax | £2,758 | £2,869 | £3,084 | £3,304 | £3,584 | £15,599 |
| Change In Property Value | £5,100 | £5,253 | £9,919 | £11,416 | £12,101 | £43,790 |
| Net Return | £7,858 | £8,122 | £13,003 | £14,720 | £15,686 | £59,389 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 114% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change