Flat
ME5
2 beds
1 bath
Manchester ME5
South East, England · ME5
View property listing
Initial Investment
£114,500First YearProfit From Rental Income
£34,532
↗ 30%After 5 Years
Change In Property Value
£51,085
↗ 14%After 5 Years
Return On Investment
75%
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 | £27,936 | £28,355 | £29,064 | £29,791 | £30,684 | £145,830 |
| Total Expenses | £20,371 | £20,488 | £20,630 | £20,775 | £20,934 | £103,198 |
| Profit Before Tax | £7,565 | £7,867 | £8,434 | £9,016 | £9,750 | £42,632 |
| Profit After Tax | £6,128 | £6,372 | £6,832 | £7,303 | £7,897 | £34,532 |
| Change In Property Value | £3,600 | £3,636 | £11,017 | £15,130 | £17,702 | £51,085 |
| Net Return | £9,728 | £10,008 | £17,849 | £22,433 | £25,600 | £85,617 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 8% | 9% | 16% | 20% | 22% | 75% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change