Flat
M5
3 beds
2 baths
Apartment B6, Millenial Building, Gratrix Avenue, Manchester M5
North West, England · M5
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£61,531
↗ 38%After 5 Years
Change In Property Value
£128,794
↗ 26%After 5 Years
Return On Investment
116%
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 | £39,504 | £40,097 | £41,099 | £42,126 | £43,390 | £206,216 |
| Total Expenses | £25,788 | £25,893 | £26,036 | £26,183 | £26,352 | £130,252 |
| Profit Before Tax | £13,716 | £14,203 | £15,063 | £15,943 | £17,038 | £75,964 |
| Profit After Tax | £11,110 | £11,505 | £12,201 | £12,914 | £13,801 | £61,531 |
| Change In Property Value | £15,000 | £15,450 | £29,175 | £33,577 | £35,592 | £128,794 |
| Net Return | £26,110 | £26,955 | £41,375 | £46,492 | £49,393 | £190,325 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 38% |
| Total Net Return (%) | 16% | 16% | 25% | 28% | 30% | 116% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change