Flat
M1
1 bed
1 bath
Buy To Let Manchester Flat, Manchester M1
North West, England · M1
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£14,112
↗ 23%After 5 Years
Change In Property Value
£51,518
↗ 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 | £14,376 | £14,592 | £14,956 | £15,330 | £15,790 | £75,045 |
| Total Expenses | £11,373 | £11,440 | £11,520 | £11,601 | £11,690 | £57,623 |
| Profit Before Tax | £3,003 | £3,151 | £3,437 | £3,729 | £4,101 | £17,422 |
| Profit After Tax | £2,433 | £2,553 | £2,784 | £3,021 | £3,322 | £14,112 |
| Change In Property Value | £6,000 | £6,180 | £11,670 | £13,431 | £14,237 | £51,518 |
| Net Return | £8,433 | £8,733 | £14,454 | £16,452 | £17,558 | £65,630 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 14% | 14% | 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