Flat
M1
1 bed
1 bath
Fully Managed Manchester Buy To Let, Manchester M1
North West, England · M1
View property listing
Initial Investment
£45,985First YearProfit From Rental Income
£8,454
↗ 18%After 5 Years
Change In Property Value
£38,625
↗ 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 | £9,027 | £9,089 | £9,159 | £9,231 | £9,308 | £45,815 |
| Profit Before Tax | £1,749 | £1,849 | £2,052 | £2,260 | £2,528 | £10,437 |
| Profit After Tax | £1,417 | £1,497 | £1,662 | £1,831 | £2,047 | £8,454 |
| Change In Property Value | £4,499 | £4,633 | £8,750 | £10,070 | £10,674 | £38,625 |
| Net Return | £5,915 | £6,131 | £10,411 | £11,901 | £12,722 | £47,080 |
| 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