Flat M5 2 beds 2 baths

Manchester M5

North West, England · M5

Initial Investment

First Year

£96,475First Year

Profit From Rental Income

After 5 Years

£27,109

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£85,116

↗ 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	£20,052	£20,353	£20,658	£21,175	£21,704	£103,941
Total Expenses	£13,931	£14,011	£14,083	£14,176	£14,272	£70,473
Profit Before Tax	£6,121	£6,342	£6,575	£6,998	£7,432	£33,468
Profit After Tax	£4,958	£5,137	£5,326	£5,669	£6,020	£27,109
Change In Property Value	£9,255	£17,477	£20,114	£21,321	£16,950	£85,116
Net Return	£14,213	£22,613	£25,440	£26,989	£22,970	£112,225
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