Flat
M5
1 bed
1 bath
South Hall Street, Manchester M5
North West, England · M5
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£19,493
↗ 32%After 5 Years
Change In Property Value
£51,518
↗ 26%After 5 Years
Return On Investment
116%
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 | £15,888 | £16,126 | £16,529 | £16,943 | £17,451 | £82,938 |
| Total Expenses | £11,612 | £11,684 | £11,769 | £11,856 | £11,951 | £58,872 |
| Profit Before Tax | £4,276 | £4,443 | £4,761 | £5,087 | £5,500 | £24,066 |
| Profit After Tax | £3,464 | £3,599 | £3,856 | £4,120 | £4,455 | £19,493 |
| Change In Property Value | £6,000 | £6,180 | £11,670 | £13,431 | £14,237 | £51,518 |
| Net Return | £9,464 | £9,779 | £15,526 | £17,551 | £18,692 | £71,011 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 16% | 16% | 25% | 29% | 31% | 116% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change