Flat M5 2 beds 2 baths

Merchants Wharf, Manchester M5

North West, England · M5

Initial Investment

First Year

£145,982First Year

Profit From Rental Income

After 5 Years

£43,412

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£124,143

↗ 28%After 5 Years

Return On Investment

115%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£29,244	£29,683	£30,128	£30,881	£31,653	£151,589
Total Expenses	£19,402	£19,495	£19,581	£19,698	£19,818	£97,994
Profit Before Tax	£9,842	£10,187	£10,547	£11,183	£11,835	£53,595
Profit After Tax	£7,972	£8,252	£8,543	£9,058	£9,587	£43,412
Change In Property Value	£13,499	£25,490	£29,336	£31,096	£24,722	£124,143
Net Return	£21,471	£33,741	£37,879	£40,155	£34,308	£167,554
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	15%	23%	26%	28%	24%	115%

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