Flat
M5
3 beds
3 baths
Fully Managed Manchester Apartment, Manchester M5
North West, England · M5
View property listing
Initial Investment
£119,732First YearProfit From Rental Income
£43,996
↗ 37%After 5 Years
Change In Property Value
£96,583
↗ 26%After 5 Years
Return On Investment
117%
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 | £29,616 | £30,060 | £30,812 | £31,582 | £32,530 | £154,600 |
| Total Expenses | £19,838 | £19,928 | £20,046 | £20,167 | £20,305 | £100,284 |
| Profit Before Tax | £9,778 | £10,132 | £10,765 | £11,415 | £12,225 | £54,316 |
| Profit After Tax | £7,920 | £8,207 | £8,720 | £9,246 | £9,902 | £43,996 |
| Change In Property Value | £11,249 | £11,586 | £21,878 | £25,180 | £26,691 | £96,583 |
| Net Return | £19,169 | £19,793 | £30,598 | £34,426 | £36,593 | £140,579 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| Total Net Return (%) | 16% | 17% | 26% | 29% | 31% | 117% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change