Flat
M1
1 bed
1 bath
Buy To Let Manchester Flat, Manchester M1
North West, England · M1
View property listing
Initial Investment
£69,985First YearProfit From Rental Income
£17,473
↗ 25%After 5 Years
Change In Property Value
£59,233
↗ 26%After 5 Years
Return On Investment
110%
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 | £16,524 | £16,772 | £17,191 | £17,621 | £18,150 | £86,258 |
| Total Expenses | £12,776 | £12,846 | £12,931 | £13,018 | £13,114 | £64,685 |
| Profit Before Tax | £3,748 | £3,925 | £4,260 | £4,603 | £5,036 | £21,572 |
| Profit After Tax | £3,036 | £3,180 | £3,450 | £3,728 | £4,079 | £17,473 |
| Change In Property Value | £6,899 | £7,105 | £13,417 | £15,442 | £16,369 | £59,233 |
| Net Return | £9,935 | £10,285 | £16,868 | £19,171 | £20,448 | £76,706 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 14% | 15% | 24% | 27% | 29% | 110% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change