Flat
M5
3 beds
3 baths
Merchants Wharf, Manchester M5
North West, England · M5
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£54,952
↗ 30%After 5 Years
Change In Property Value
£151,747
↗ 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 | £23,271 | £23,375 | £23,470 | £23,604 | £23,741 | £117,461 |
| Profit Before Tax | £12,477 | £12,910 | £13,358 | £14,145 | £14,952 | £67,842 |
| Profit After Tax | £10,106 | £10,457 | £10,820 | £11,458 | £12,111 | £54,952 |
| Change In Property Value | £16,500 | £31,158 | £35,859 | £38,011 | £30,219 | £151,747 |
| Net Return | £26,606 | £41,614 | £46,680 | £49,469 | £42,330 | £206,699 |
| 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