Flat M5 1 bed 2 baths

New Build Manchester Apartment, Manchester M5

North West, England · M5

Initial Investment

First Year

£93,482First Year

Profit From Rental Income

After 5 Years

£26,137

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£82,757

↗ 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	£19,500	£19,792	£20,089	£20,592	£21,106	£101,080
Total Expenses	£13,601	£13,680	£13,751	£13,843	£13,937	£68,812
Profit Before Tax	£5,899	£6,112	£6,339	£6,749	£7,169	£32,268
Profit After Tax	£4,778	£4,951	£5,134	£5,466	£5,807	£26,137
Change In Property Value	£8,999	£16,992	£19,556	£20,730	£16,480	£82,757
Net Return	£13,777	£21,943	£24,691	£26,196	£22,287	£108,894
Return From Rental Income (%)	5%	5%	5%	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