Flat
M5
2 beds
2 baths
Manchester M5
North West, England · M5
View property listing
Initial Investment
£92,100First YearProfit From Rental Income
£32,981
↗ 36%After 5 Years
Change In Property Value
£76,246
↗ 26%After 5 Years
Return On Investment
119%
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 | £23,388 | £23,739 | £24,332 | £24,941 | £25,689 | £122,089 |
| Total Expenses | £16,083 | £16,164 | £16,266 | £16,371 | £16,488 | £81,371 |
| Profit Before Tax | £7,305 | £7,575 | £8,066 | £8,570 | £9,201 | £40,717 |
| Profit After Tax | £5,917 | £6,136 | £6,534 | £6,942 | £7,453 | £32,981 |
| Change In Property Value | £8,880 | £9,146 | £17,271 | £19,878 | £21,071 | £76,246 |
| Net Return | £14,797 | £15,282 | £23,805 | £26,819 | £28,523 | £109,227 |
| Return From Rental Income (%) | 6% | 7% | 7% | 8% | 8% | 36% |
| Total Net Return (%) | 16% | 17% | 26% | 29% | 31% | 119% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change