Flat
M5
3 beds
3 baths
Merchants Wharf, Manchester M5
North West, England · M5
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£46,315
↗ 30%After 5 Years
Change In Property Value
£131,054
↗ 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 | £30,876 | £31,339 | £31,809 | £32,604 | £33,420 | £160,048 |
| Total Expenses | £20,371 | £20,467 | £20,555 | £20,676 | £20,801 | £102,870 |
| Profit Before Tax | £10,505 | £10,872 | £11,254 | £11,928 | £12,619 | £57,179 |
| Profit After Tax | £8,509 | £8,806 | £9,116 | £9,662 | £10,221 | £46,315 |
| Change In Property Value | £14,250 | £26,909 | £30,970 | £32,828 | £26,098 | £131,054 |
| Net Return | £22,759 | £35,715 | £40,085 | £42,489 | £36,319 | £177,369 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 15% | 23% | 26% | 27% | 23% | 115% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change