Flat
M1
3 beds
3 baths
Fully Managed Manchester Buy To Let, Manchester M1
North West, England · M1
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£36,683
↗ 29%After 5 Years
Change In Property Value
£103,035
↗ 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 | £20,745 | £20,834 | £20,950 | £21,069 | £21,204 | £104,802 |
| Profit Before Tax | £8,007 | £8,349 | £8,963 | £9,592 | £10,377 | £45,287 |
| Profit After Tax | £6,486 | £6,763 | £7,260 | £7,769 | £8,405 | £36,683 |
| Change In Property Value | £12,000 | £12,360 | £23,340 | £26,862 | £28,474 | £103,035 |
| Net Return | £18,486 | £19,123 | £30,600 | £34,631 | £36,879 | £139,718 |
| 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