Flat
M1
3 beds
3 baths
Buy To Let Manchester Flat, Manchester M1
North West, England · M1
View property listing
Initial Investment
£128,482First YearProfit From Rental Income
£36,691
↗ 29%After 5 Years
Change In Property Value
£103,023
↗ 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 | £28,752 | £29,183 | £29,913 | £30,661 | £31,581 | £150,089 |
| Total Expenses | £20,743 | £20,832 | £20,948 | £21,067 | £21,202 | £104,792 |
| Profit Before Tax | £8,009 | £8,351 | £8,965 | £9,594 | £10,379 | £45,297 |
| Profit After Tax | £6,487 | £6,764 | £7,261 | £7,771 | £8,407 | £36,691 |
| Change In Property Value | £11,999 | £12,358 | £23,337 | £26,859 | £28,470 | £103,023 |
| Net Return | £18,486 | £19,123 | £30,598 | £34,630 | £36,877 | £139,713 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 14% | 15% | 24% | 27% | 29% | 109% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change