Flat M5 3 beds 2 baths

Apartment B6, Millenial Building, Gratrix Avenue, Manchester M5

North West, England · M5

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£49,179

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£137,952

↗ 28%After 5 Years

Return On Investment

114%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£32,496	£32,983	£33,478	£34,315	£35,173	£168,446
Total Expenses	£21,337	£21,436	£21,526	£21,652	£21,780	£107,731
Profit Before Tax	£11,159	£11,548	£11,952	£12,663	£13,393	£60,714
Profit After Tax	£9,039	£9,354	£9,681	£10,257	£10,848	£49,179
Change In Property Value	£15,000	£28,325	£32,600	£34,555	£27,472	£137,952
Net Return	£24,039	£37,679	£42,281	£44,813	£38,320	£187,130
Return From Rental Income (%)	6%	6%	6%	6%	7%	30%
Total Net Return (%)	15%	23%	26%	27%	23%	114%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change