Flat
M1
1 bed
1 bath
Fully Managed Manchester Buy To Let, Manchester M1
North West, England · M1
View property listing
Initial Investment
£48,985First YearProfit From Rental Income
£9,587
↗ 20%After 5 Years
Change In Property Value
£41,201
↗ 26%After 5 Years
Return On Investment
104%
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 | £11,496 | £11,668 | £11,960 | £12,259 | £12,627 | £60,011 |
| Total Expenses | £9,496 | £9,559 | £9,631 | £9,705 | £9,784 | £48,174 |
| Profit Before Tax | £2,000 | £2,110 | £2,329 | £2,554 | £2,843 | £11,836 |
| Profit After Tax | £1,620 | £1,709 | £1,887 | £2,069 | £2,303 | £9,587 |
| Change In Property Value | £4,799 | £4,942 | £9,333 | £10,741 | £11,386 | £41,201 |
| Net Return | £6,419 | £6,651 | £11,220 | £12,810 | £13,689 | £50,789 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 13% | 14% | 23% | 26% | 28% | 104% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change