Flat
M5
2 beds
2 baths
New Development Launch, Manchester M5
North West, England · M5
View property listing
Initial Investment
£112,750First YearProfit From Rental Income
£41,219
↗ 37%After 5 Years
Change In Property Value
£91,444
↗ 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 | £28,044 | £28,465 | £29,176 | £29,906 | £30,803 | £146,393 |
| Total Expenses | £18,889 | £18,977 | £19,091 | £19,208 | £19,340 | £95,506 |
| Profit Before Tax | £9,155 | £9,488 | £10,085 | £10,698 | £11,462 | £50,888 |
| Profit After Tax | £7,416 | £7,685 | £8,169 | £8,665 | £9,285 | £41,219 |
| Change In Property Value | £10,650 | £10,970 | £20,714 | £23,840 | £25,270 | £91,444 |
| Net Return | £18,066 | £18,654 | £28,883 | £32,505 | £34,555 | £132,663 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| Total Net Return (%) | 16% | 17% | 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