Flat M5 3 beds 3 baths

Merchants Wharf, Manchester M5

North West, England · M5

Initial Investment

First Year

£154,732First Year

Profit From Rental Income

After 5 Years

£46,321

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£131,040

↗ 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	£30,876	£31,339	£31,809	£32,604	£33,420	£160,048
Total Expenses	£20,369	£20,465	£20,553	£20,675	£20,799	£102,862
Profit Before Tax	£10,507	£10,874	£11,256	£11,930	£12,621	£57,187
Profit After Tax	£8,511	£8,808	£9,117	£9,663	£10,223	£46,321
Change In Property Value	£14,249	£26,906	£30,966	£32,824	£26,095	£131,040
Net Return	£22,759	£35,714	£40,083	£42,487	£36,318	£177,361
Return From Rental Income (%)	6%	6%	6%	6%	7%	30%
Total Net Return (%)	15%	23%	26%	27%	23%	115%

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