Flat
M1
2 beds
2 baths
Fully Managed Manchester Buy To Let, Manchester M1
North West, England · M1
View property listing
Initial Investment
£119,732First YearProfit From Rental Income
£34,041
↗ 28%After 5 Years
Change In Property Value
£96,583
↗ 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 | £27,000 | £27,405 | £28,090 | £28,792 | £29,656 | £140,944 |
| Total Expenses | £19,576 | £19,663 | £19,774 | £19,888 | £20,017 | £98,918 |
| Profit Before Tax | £7,424 | £7,742 | £8,316 | £8,904 | £9,639 | £42,025 |
| Profit After Tax | £6,013 | £6,271 | £6,736 | £7,212 | £7,808 | £34,041 |
| Change In Property Value | £11,249 | £11,586 | £21,878 | £25,180 | £26,691 | £96,583 |
| Net Return | £17,262 | £17,857 | £28,614 | £32,392 | £34,498 | £130,623 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 28% |
| 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