Flat M5 3 beds 3 baths

Merchants Wharf, Manchester M5

North West, England · M5

Initial Investment

First Year

£163,482First Year

Profit From Rental Income

After 5 Years

£49,185

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£137,938

↗ 28%After 5 Years

Return On Investment

114%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£32,496	£32,983	£33,478	£34,315	£35,173	£168,446
Total Expenses	£21,335	£21,434	£21,525	£21,650	£21,779	£107,723
Profit Before Tax	£11,161	£11,549	£11,953	£12,665	£13,394	£60,722
Profit After Tax	£9,040	£9,355	£9,682	£10,259	£10,849	£49,185
Change In Property Value	£14,999	£28,322	£32,596	£34,552	£27,469	£137,938
Net Return	£24,039	£37,677	£42,279	£44,811	£38,318	£187,123
Return From Rental Income (%)	6%	6%	6%	6%	7%	30%
Total Net Return (%)	15%	23%	26%	27%	23%	114%

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