Flat M5 1 bed 1 bath

Completed Manchester Apartment, Manchester M5

North West, England · M5

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£14,584

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£55,181

↗ 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	£12,996	£13,191	£13,389	£13,724	£14,067	£67,366
Total Expenses	£9,735	£9,804	£9,865	£9,940	£10,017	£49,361
Profit Before Tax	£3,261	£3,387	£3,524	£3,783	£4,049	£18,005
Profit After Tax	£2,642	£2,743	£2,854	£3,065	£3,280	£14,584
Change In Property Value	£6,000	£11,330	£13,040	£13,822	£10,989	£55,181
Net Return	£8,642	£14,073	£15,894	£16,887	£14,269	£69,765
Return From Rental Income (%)	4%	4%	5%	5%	5%	24%
Total Net Return (%)	14%	23%	26%	28%	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