Flat
M5
2 beds
2 baths
Apartment B3, Millenial Building, 1 Gratrix Avenue, Manchester M5
North West, England · M5
View property listing
Initial Investment
£144,250First YearProfit From Rental Income
£53,837
↗ 37%After 5 Years
Change In Property Value
£114,627
↗ 26%After 5 Years
Return On Investment
117%
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 | £35,160 | £35,687 | £36,580 | £37,494 | £38,619 | £183,540 |
| Total Expenses | £23,171 | £23,270 | £23,402 | £23,538 | £23,693 | £117,074 |
| Profit Before Tax | £11,989 | £12,417 | £13,177 | £13,956 | £14,926 | £66,466 |
| Profit After Tax | £9,711 | £10,058 | £10,674 | £11,305 | £12,090 | £53,837 |
| Change In Property Value | £13,350 | £13,751 | £25,966 | £29,884 | £31,677 | £114,627 |
| Net Return | £23,061 | £23,809 | £36,639 | £41,189 | £43,767 | £168,464 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| Total Net Return (%) | 16% | 17% | 25% | 29% | 30% | 117% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change