Flat
M5
1 bed
1 bath
New Development Launch, Manchester M5
North West, England · M5
View property listing
Initial Investment
£66,700First YearProfit From Rental Income
£22,201
↗ 33%After 5 Years
Change In Property Value
£56,412
↗ 26%After 5 Years
Return On Investment
118%
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 | £17,304 | £17,564 | £18,003 | £18,453 | £19,006 | £90,329 |
| Total Expenses | £12,419 | £12,491 | £12,578 | £12,667 | £12,765 | £62,920 |
| Profit Before Tax | £4,885 | £5,072 | £5,425 | £5,786 | £6,241 | £27,409 |
| Profit After Tax | £3,957 | £4,109 | £4,394 | £4,686 | £5,056 | £22,201 |
| Change In Property Value | £6,570 | £6,767 | £12,779 | £14,707 | £15,589 | £56,412 |
| Net Return | £10,527 | £10,876 | £17,172 | £19,393 | £20,645 | £78,613 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 33% |
| Total Net Return (%) | 16% | 16% | 26% | 29% | 31% | 118% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change