Flat
M5
1 bed
1 bath
Fully Managed Manchester Apartment, Manchester M5
North West, England · M5
View property listing
Initial Investment
£60,985First YearProfit From Rental Income
£19,508
↗ 32%After 5 Years
Change In Property Value
£51,505
↗ 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 | £15,792 | £16,029 | £16,430 | £16,840 | £17,346 | £82,436 |
| Total Expenses | £11,512 | £11,582 | £11,665 | £11,750 | £11,843 | £58,352 |
| Profit Before Tax | £4,280 | £4,447 | £4,765 | £5,090 | £5,503 | £24,084 |
| Profit After Tax | £3,467 | £3,602 | £3,859 | £4,123 | £4,457 | £19,508 |
| Change In Property Value | £5,999 | £6,178 | £11,667 | £13,428 | £14,233 | £51,505 |
| Net Return | £9,465 | £9,781 | £15,526 | £17,551 | £18,690 | £71,013 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 16% | 16% | 25% | 29% | 31% | 116% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change