Flat
M1
1 bed
1 bath
Fully Managed Manchester Buy To Let, Manchester M1
North West, England · M1
View property listing
Initial Investment
£51,985First YearProfit From Rental Income
£10,720
↗ 21%After 5 Years
Change In Property Value
£43,777
↗ 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 | £12,216 | £12,399 | £12,709 | £13,027 | £13,418 | £63,769 |
| Total Expenses | £9,964 | £10,029 | £10,103 | £10,178 | £10,260 | £50,534 |
| Profit Before Tax | £2,252 | £2,371 | £2,607 | £2,849 | £3,158 | £13,235 |
| Profit After Tax | £1,824 | £1,920 | £2,111 | £2,307 | £2,558 | £10,720 |
| Change In Property Value | £5,099 | £5,251 | £9,916 | £11,413 | £12,098 | £43,777 |
| Net Return | £6,922 | £7,172 | £12,028 | £13,720 | £14,656 | £54,498 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 13% | 14% | 23% | 26% | 28% | 105% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change