Flat M5 1 bed 2 baths

Merchants Wharf, Manchester M5

North West, England · M5

Initial Investment

First Year

£137,232First Year

Profit From Rental Income

After 5 Years

£40,548

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£117,245

↗ 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	£27,624	£28,038	£28,459	£29,170	£29,900	£143,191
Total Expenses	£18,435	£18,527	£18,610	£18,723	£18,838	£93,132
Profit Before Tax	£9,189	£9,512	£9,849	£10,448	£11,061	£50,059
Profit After Tax	£7,443	£7,705	£7,978	£8,463	£8,960	£40,548
Change In Property Value	£12,749	£24,073	£27,706	£29,369	£23,348	£117,245
Net Return	£20,191	£31,778	£35,684	£37,831	£32,308	£157,793
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