Flat M5 2 beds 2 baths

New Development Launch, Manchester M5

North West, England · M5

Initial Investment

First Year

£105,750First Year

Profit From Rental Income

After 5 Years

£30,186

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£92,428

↗ 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	£21,780	£22,107	£22,438	£22,999	£23,574	£112,899
Total Expenses	£14,957	£15,039	£15,113	£15,211	£15,312	£75,632
Profit Before Tax	£6,823	£7,067	£7,325	£7,788	£8,263	£37,266
Profit After Tax	£5,527	£5,725	£5,933	£6,308	£6,693	£30,186
Change In Property Value	£10,050	£18,978	£21,842	£23,152	£18,406	£92,428
Net Return	£15,577	£24,702	£27,775	£29,460	£25,099	£122,613
Return From Rental Income (%)	5%	5%	6%	6%	6%	29%
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