Flat M5 2 beds 2 baths

New Build Manchester Apartment, Manchester M5

North West, England · M5

Initial Investment

First Year

£72,985First Year

Profit From Rental Income

After 5 Years

£19,218

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£66,203

↗ 28%After 5 Years

Return On Investment

117%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,600	£15,834	£16,072	£16,473	£16,885	£80,864
Total Expenses	£11,280	£11,354	£11,419	£11,501	£11,584	£57,138
Profit Before Tax	£4,320	£4,480	£4,653	£4,973	£5,301	£23,726
Profit After Tax	£3,499	£3,629	£3,769	£4,028	£4,294	£19,218
Change In Property Value	£7,199	£13,593	£15,645	£16,583	£13,184	£66,203
Net Return	£10,697	£17,222	£19,413	£20,611	£17,477	£85,421
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	15%	24%	27%	28%	24%	117%

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