Flat M5 3 beds 3 baths

New Build Manchester Apartment, Manchester M5

North West, England · M5

Initial Investment

First Year

£128,482First Year

Profit From Rental Income

After 5 Years

£37,639

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£110,347

↗ 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	£25,992	£26,382	£26,778	£27,447	£28,133	£134,732
Total Expenses	£17,468	£17,557	£17,637	£17,746	£17,857	£88,264
Profit Before Tax	£8,524	£8,825	£9,140	£9,701	£10,276	£46,467
Profit After Tax	£6,905	£7,148	£7,404	£7,858	£8,324	£37,639
Change In Property Value	£11,999	£22,657	£26,076	£27,641	£21,975	£110,347
Net Return	£18,903	£29,806	£33,480	£35,499	£30,298	£147,986
Return From Rental Income (%)	5%	6%	6%	6%	6%	29%
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