Flat
M5
1 bed
1 bath
Merchants Wharf, Manchester M5
North West, England · M5
View property listing
Initial Investment
£93,482First YearProfit From Rental Income
£26,137
↗ 28%After 5 Years
Change In Property Value
£82,757
↗ 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 | £19,500 | £19,792 | £20,089 | £20,592 | £21,106 | £101,080 |
| Total Expenses | £13,601 | £13,680 | £13,751 | £13,843 | £13,937 | £68,812 |
| Profit Before Tax | £5,899 | £6,112 | £6,339 | £6,749 | £7,169 | £32,268 |
| Profit After Tax | £4,778 | £4,951 | £5,134 | £5,466 | £5,807 | £26,137 |
| Change In Property Value | £8,999 | £16,992 | £19,556 | £20,730 | £16,480 | £82,757 |
| Net Return | £13,777 | £21,943 | £24,691 | £26,196 | £22,287 | £108,894 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 28% |
| Total Net Return (%) | 15% | 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