Flat
M5
2 beds
2 baths
New Build Manchester Apartment, Manchester M5
North West, England · M5
View property listing
Initial Investment
£93,482First YearProfit From Rental Income
£30,260
↗ 32%After 5 Years
Change In Property Value
£77,264
↗ 26%After 5 Years
Return On Investment
115%
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 | £23,820 | £24,177 | £24,782 | £25,401 | £26,163 | £124,344 |
| Total Expenses | £17,165 | £17,267 | £17,389 | £17,514 | £17,652 | £86,986 |
| Profit Before Tax | £6,655 | £6,911 | £7,393 | £7,887 | £8,512 | £37,358 |
| Profit After Tax | £5,391 | £5,598 | £5,988 | £6,389 | £6,894 | £30,260 |
| Change In Property Value | £8,999 | £9,268 | £17,502 | £20,143 | £21,352 | £77,264 |
| Net Return | £14,389 | £14,866 | £23,490 | £26,532 | £28,246 | £107,524 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 115% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change