Flat M5 2 beds 2 baths

Manchester M5

North West, England · M5

Initial Investment

First Year

£92,100First Year

Profit From Rental Income

After 5 Years

£25,654

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£81,667

↗ 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	£19,236	£19,525	£19,817	£20,313	£20,821	£99,711
Total Expenses	£13,447	£13,526	£13,597	£13,688	£13,781	£68,039
Profit Before Tax	£5,789	£5,998	£6,221	£6,625	£7,039	£31,672
Profit After Tax	£4,689	£4,859	£5,039	£5,366	£5,702	£25,654
Change In Property Value	£8,880	£16,768	£19,299	£20,457	£16,263	£81,667
Net Return	£13,569	£21,627	£24,338	£25,823	£21,965	£107,322
Return From Rental Income (%)	5%	5%	5%	6%	6%	28%
Total Net Return (%)	15%	23%	26%	28%	24%	117%

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