Flat M5 2 beds 2 baths

Merchants Wharf, Manchester M5

North West, England · M5

Initial Investment

First Year

£102,232First Year

Profit From Rental Income

After 5 Years

£29,001

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£89,655

↗ 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	£21,120	£21,437	£21,758	£22,302	£22,860	£109,477
Total Expenses	£14,567	£14,649	£14,722	£14,818	£14,917	£73,673
Profit Before Tax	£6,553	£6,788	£7,036	£7,484	£7,943	£35,804
Profit After Tax	£5,308	£5,498	£5,699	£6,062	£6,434	£29,001
Change In Property Value	£9,749	£18,408	£21,186	£22,458	£17,854	£89,655
Net Return	£15,056	£23,907	£26,886	£28,520	£24,288	£118,656
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	15%	23%	26%	28%	24%	116%

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