Flat M1 1 bed 1 bath

Buy To Let Manchester Flat, Manchester M1

North West, England · M1

Initial Investment

First Year

£53,500First Year

Profit From Rental Income

After 5 Years

£11,279

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£45,078

↗ 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	£10,201	£10,266	£10,340	£10,417	£10,500	£51,724
Profit Before Tax	£2,375	£2,499	£2,743	£2,994	£3,313	£13,925
Profit After Tax	£1,924	£2,024	£2,222	£2,425	£2,684	£11,279
Change In Property Value	£5,250	£5,408	£10,211	£11,752	£12,457	£45,078
Net Return	£7,174	£7,432	£12,433	£14,177	£15,141	£56,357
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	13%	14%	23%	26%	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