Flat
M1
1 bed
1 bath
Buy To Let Manchester Flat, Manchester M1
North West, England · M1
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£8,446
↗ 18%After 5 Years
Change In Property Value
£38,638
↗ 26%After 5 Years
Return On Investment
102%
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 | £10,776 | £10,938 | £11,211 | £11,491 | £11,836 | £56,252 |
| Total Expenses | £9,029 | £9,091 | £9,161 | £9,233 | £9,310 | £45,825 |
| Profit Before Tax | £1,747 | £1,847 | £2,050 | £2,258 | £2,526 | £10,427 |
| Profit After Tax | £1,415 | £1,496 | £1,660 | £1,829 | £2,046 | £8,446 |
| Change In Property Value | £4,500 | £4,635 | £8,752 | £10,073 | £10,678 | £38,638 |
| Net Return | £5,915 | £6,131 | £10,413 | £11,902 | £12,724 | £47,085 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 13% | 13% | 23% | 26% | 28% | 102% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change