Flat
M5
2 beds
2 baths
New Development Launch, Manchester M5
North West, England · M5
View property listing
Initial Investment
£105,750First YearProfit From Rental Income
£38,405
↗ 36%After 5 Years
Change In Property Value
£86,292
↗ 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 | £26,460 | £26,857 | £27,528 | £28,217 | £29,063 | £138,125 |
| Total Expenses | £17,937 | £18,023 | £18,133 | £18,246 | £18,373 | £90,711 |
| Profit Before Tax | £8,523 | £8,834 | £9,395 | £9,971 | £10,690 | £47,413 |
| Profit After Tax | £6,904 | £7,156 | £7,610 | £8,076 | £8,659 | £38,405 |
| Change In Property Value | £10,050 | £10,352 | £19,547 | £22,497 | £23,847 | £86,292 |
| Net Return | £16,954 | £17,507 | £27,157 | £30,573 | £32,506 | £124,697 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 36% |
| 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