Flat M1 1 bed 1 bath

Buy To Let Manchester Flat, Manchester M1

North West, England · M1

Initial Investment

First Year

£66,985First Year

Profit From Rental Income

After 5 Years

£16,340

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£56,657

↗ 26%After 5 Years

Return On Investment

109%

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	£15,804	£16,041	£16,442	£16,853	£17,359	£82,499
Total Expenses	£12,307	£12,377	£12,460	£12,545	£12,638	£62,326
Profit Before Tax	£3,497	£3,664	£3,982	£4,308	£4,721	£20,173
Profit After Tax	£2,833	£2,968	£3,226	£3,490	£3,824	£16,340
Change In Property Value	£6,599	£6,796	£12,834	£14,771	£15,657	£56,657
Net Return	£9,431	£9,765	£16,060	£18,261	£19,481	£72,997
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	14%	15%	24%	27%	29%	109%

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