Flat
M1
3 beds
3 baths
Buy To Let Manchester Flat, Manchester M1
North West, England · M1
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£39,515
↗ 29%After 5 Years
Change In Property Value
£109,475
↗ 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 | £30,552 | £31,010 | £31,786 | £32,580 | £33,558 | £159,486 |
| Total Expenses | £21,917 | £22,009 | £22,129 | £22,253 | £22,393 | £110,701 |
| Profit Before Tax | £8,635 | £9,001 | £9,656 | £10,327 | £11,164 | £48,784 |
| Profit After Tax | £6,994 | £7,291 | £7,821 | £8,365 | £9,043 | £39,515 |
| Change In Property Value | £12,750 | £13,133 | £24,799 | £28,541 | £30,253 | £109,475 |
| Net Return | £19,744 | £20,424 | £32,620 | £36,906 | £39,297 | £148,991 |
| 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