Flat
M5
1 bed
1 bath
Merchants Wharf, Manchester M5
North West, England · M5
View property listing
Initial Investment
£66,985First YearProfit From Rental Income
£16,882
↗ 25%After 5 Years
Change In Property Value
£60,685
↗ 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 | £14,292 | £14,506 | £14,724 | £15,092 | £15,469 | £74,084 |
| Total Expenses | £10,506 | £10,578 | £10,640 | £10,719 | £10,799 | £53,242 |
| Profit Before Tax | £3,786 | £3,929 | £4,084 | £4,373 | £4,670 | £20,842 |
| Profit After Tax | £3,067 | £3,182 | £3,308 | £3,542 | £3,783 | £16,882 |
| Change In Property Value | £6,599 | £12,460 | £14,341 | £15,201 | £12,085 | £60,685 |
| Net Return | £9,665 | £15,643 | £17,648 | £18,743 | £15,868 | £77,567 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 14% | 23% | 26% | 28% | 24% | 116% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change