Flat M5 1 bed 1 bath

Luxury Manchester Apartment, Manchester M5

North West, England · M5

Initial Investment

First Year

£53,485First Year

Profit From Rental Income

After 5 Years

£11,727

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£48,269

↗ 28%After 5 Years

Return On Investment

112%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,376	£11,547	£11,720	£12,013	£12,313	£58,968
Total Expenses	£8,767	£8,834	£8,892	£8,963	£9,036	£44,491
Profit Before Tax	£2,609	£2,713	£2,828	£3,050	£3,277	£14,477
Profit After Tax	£2,114	£2,197	£2,291	£2,470	£2,655	£11,727
Change In Property Value	£5,249	£9,911	£11,407	£12,091	£9,612	£48,269
Net Return	£7,362	£12,108	£13,697	£14,561	£12,267	£59,996
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	14%	23%	26%	27%	23%	112%

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