Flat M1 1 bed 1 bath

Buy To Let Manchester Flat, Manchester M1

North West, England · M1

Initial Investment

First Year

£53,485First Year

Profit From Rental Income

After 5 Years

£11,287

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£45,065

↗ 26%After 5 Years

Return On Investment

105%

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	£12,576	£12,765	£13,084	£13,411	£13,813	£65,648
Total Expenses	£10,199	£10,264	£10,338	£10,415	£10,498	£51,714
Profit Before Tax	£2,377	£2,501	£2,745	£2,996	£3,315	£13,935
Profit After Tax	£1,926	£2,026	£2,224	£2,427	£2,685	£11,287
Change In Property Value	£5,249	£5,406	£10,208	£11,749	£12,454	£45,065
Net Return	£7,174	£7,432	£12,432	£14,175	£15,139	£56,352
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	13%	14%	23%	27%	28%	105%

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