Flat
M5
1 bed
1 bath
Merchants Wharf, Manchester M5
North West, England · M5
View property listing
Initial Investment
£86,482First YearProfit From Rental Income
£23,801
↗ 28%After 5 Years
Change In Property Value
£77,239
↗ 28%After 5 Years
Return On Investment
117%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,192 | £18,465 | £18,742 | £19,210 | £19,691 | £94,300 |
| Total Expenses | £12,827 | £12,904 | £12,973 | £13,061 | £13,152 | £64,916 |
| Profit Before Tax | £5,365 | £5,561 | £5,769 | £6,149 | £6,539 | £29,384 |
| Profit After Tax | £4,346 | £4,504 | £4,673 | £4,981 | £5,296 | £23,801 |
| Change In Property Value | £8,399 | £15,859 | £18,252 | £19,348 | £15,381 | £77,239 |
| Net Return | £12,744 | £20,364 | £22,926 | £24,328 | £20,678 | £101,040 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 28% |
| Total Net Return (%) | 15% | 24% | 27% | 28% | 24% | 117% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change