Flat M5 2 beds 2 baths

Manchester M5

North West, England · M5

Initial Investment

First Year

£105,225First Year

Profit From Rental Income

After 5 Years

£29,973

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£92,014

↗ 28%After 5 Years

Return On Investment

116%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,672	£21,997	£22,327	£22,885	£23,457	£112,339
Total Expenses	£14,898	£14,980	£15,054	£15,152	£15,252	£75,335
Profit Before Tax	£6,774	£7,017	£7,273	£7,733	£8,206	£37,004
Profit After Tax	£5,487	£5,684	£5,891	£6,264	£6,647	£29,973
Change In Property Value	£10,005	£18,893	£21,744	£23,048	£18,324	£92,014
Net Return	£15,492	£24,577	£27,635	£29,313	£24,970	£121,987
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	15%	23%	26%	28%	24%	116%

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