Flat
M5
2 beds
2 baths
Merchants Wharf, Manchester M5
North West, England · M5
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£37,677
↗ 29%After 5 Years
Change In Property Value
£110,361
↗ 28%After 5 Years
Return On Investment
115%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £26,004 | £26,394 | £26,790 | £27,460 | £28,146 | £134,794 |
| Total Expenses | £17,470 | £17,559 | £17,640 | £17,749 | £17,860 | £88,279 |
| Profit Before Tax | £8,534 | £8,835 | £9,150 | £9,711 | £10,286 | £46,515 |
| Profit After Tax | £6,912 | £7,156 | £7,411 | £7,866 | £8,332 | £37,677 |
| Change In Property Value | £12,000 | £22,660 | £26,080 | £27,644 | £21,977 | £110,361 |
| Net Return | £18,912 | £29,816 | £33,491 | £35,510 | £30,309 | £148,039 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 6% | 29% |
| Total Net Return (%) | 15% | 23% | 26% | 28% | 24% | 115% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change