Flat M1 2 beds 2 baths

Buy To Let Manchester Flat, Manchester M1

North West, England · M1

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£25,397

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£77,277

↗ 26%After 5 Years

Return On Investment

110%

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	£21,564	£21,887	£22,435	£22,996	£23,685	£112,567
Total Expenses	£16,059	£16,137	£16,235	£16,335	£16,447	£81,212
Profit Before Tax	£5,505	£5,750	£6,200	£6,661	£7,239	£31,355
Profit After Tax	£4,459	£4,658	£5,022	£5,395	£5,863	£25,397
Change In Property Value	£9,000	£9,270	£17,505	£20,146	£21,355	£77,277
Net Return	£13,459	£13,928	£22,527	£25,542	£27,219	£102,674
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	14%	15%	24%	27%	29%	110%

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