Flat
M5
3 beds
3 baths
Merchants Wharf, Manchester M5
North West, England · M5
View property listing
Initial Investment
£180,982First YearProfit From Rental Income
£54,959
↗ 30%After 5 Years
Change In Property Value
£151,733
↗ 28%After 5 Years
Return On Investment
114%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £35,748 | £36,284 | £36,828 | £37,749 | £38,693 | £185,303 |
| Total Expenses | £23,269 | £23,373 | £23,468 | £23,602 | £23,739 | £117,453 |
| Profit Before Tax | £12,479 | £12,911 | £13,360 | £14,147 | £14,954 | £67,850 |
| Profit After Tax | £10,108 | £10,458 | £10,822 | £11,459 | £12,112 | £54,959 |
| Change In Property Value | £16,499 | £31,155 | £35,856 | £38,008 | £30,216 | £151,733 |
| Net Return | £26,606 | £41,613 | £46,678 | £49,466 | £42,328 | £206,691 |
| Return From Rental Income (%) | 6% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 15% | 23% | 26% | 27% | 23% | 114% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change