Flat
M5
1 bed
1 bath
Merchants Wharf, Manchester M5
North West, England · M5
View property listing
Initial Investment
£84,732First YearProfit From Rental Income
£23,228
↗ 27%After 5 Years
Change In Property Value
£75,860
↗ 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 | £17,868 | £18,136 | £18,408 | £18,868 | £19,340 | £92,620 |
| Total Expenses | £12,633 | £12,710 | £12,778 | £12,866 | £12,956 | £63,944 |
| Profit Before Tax | £5,235 | £5,426 | £5,630 | £6,002 | £6,384 | £28,676 |
| Profit After Tax | £4,240 | £4,395 | £4,560 | £4,862 | £5,171 | £23,228 |
| Change In Property Value | £8,249 | £15,576 | £17,926 | £19,002 | £15,107 | £75,860 |
| Net Return | £12,489 | £19,971 | £22,487 | £23,864 | £20,278 | £99,087 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| 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