Flat
M1
3 beds
3 baths
Buy To Let Manchester Flat, Manchester M1
North West, England · M1
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£42,302
↗ 29%After 5 Years
Change In Property Value
£115,915
↗ 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 | £32,340 | £32,825 | £33,646 | £34,487 | £35,521 | £168,819 |
| Total Expenses | £23,088 | £23,182 | £23,307 | £23,435 | £23,581 | £116,594 |
| Profit Before Tax | £9,252 | £9,643 | £10,338 | £11,052 | £11,940 | £52,225 |
| Profit After Tax | £7,494 | £7,811 | £8,374 | £8,952 | £9,671 | £42,302 |
| Change In Property Value | £13,500 | £13,905 | £26,257 | £30,220 | £32,033 | £115,915 |
| Net Return | £20,994 | £21,716 | £34,631 | £39,172 | £41,704 | £158,217 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 14% | 15% | 24% | 27% | 29% | 108% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change