Flat
M5
1 bed
1 bath
Rs Merchants Wharf, Manchester M5
North West, England · M5
View property listing
Initial Investment
£75,985First YearProfit From Rental Income
£20,364
↗ 27%After 5 Years
Change In Property Value
£68,962
↗ 28%After 5 Years
Return On Investment
118%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,248 | £16,492 | £16,739 | £17,158 | £17,587 | £84,223 |
| Total Expenses | £11,667 | £11,741 | £11,807 | £11,891 | £11,976 | £59,082 |
| Profit Before Tax | £4,581 | £4,750 | £4,932 | £5,267 | £5,610 | £25,141 |
| Profit After Tax | £3,711 | £3,848 | £3,995 | £4,266 | £4,544 | £20,364 |
| Change In Property Value | £7,499 | £14,160 | £16,296 | £17,274 | £13,733 | £68,962 |
| Net Return | £11,209 | £18,007 | £20,291 | £21,540 | £18,277 | £89,326 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 15% | 24% | 27% | 28% | 24% | 118% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change