Flat M1 1 bed 1 bath

Buy To Let Manchester Flat, Manchester M1

North West, England · M1

Initial Investment

First Year

£63,985First Year

Profit From Rental Income

After 5 Years

£15,253

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£54,081

↗ 26%After 5 Years

Return On Investment

108%

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	£15,096	£15,322	£15,706	£16,098	£16,581	£78,803
Total Expenses	£11,839	£11,908	£11,989	£12,072	£12,163	£59,972
Profit Before Tax	£3,257	£3,414	£3,716	£4,026	£4,418	£18,831
Profit After Tax	£2,638	£2,766	£3,010	£3,261	£3,578	£15,253
Change In Property Value	£6,299	£6,487	£12,250	£14,099	£14,945	£54,081
Net Return	£8,936	£9,253	£15,261	£17,360	£18,523	£69,334
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	14%	14%	24%	27%	29%	108%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change