Flat M5 2 beds 2 baths

Merchants Wharf, Manchester M5

North West, England · M5

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£34,768

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£103,464

↗ 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	£24,372	£24,738	£25,109	£25,736	£26,380	£126,334
Total Expenses	£16,503	£16,589	£16,667	£16,772	£16,879	£83,411
Profit Before Tax	£7,869	£8,148	£8,441	£8,964	£9,501	£42,923
Profit After Tax	£6,374	£6,600	£6,837	£7,261	£7,696	£34,768
Change In Property Value	£11,250	£21,244	£24,450	£25,917	£20,604	£103,464
Net Return	£17,624	£27,844	£31,287	£33,178	£28,299	£138,232
Return From Rental Income (%)	5%	6%	6%	6%	6%	29%
Total Net Return (%)	15%	23%	26%	28%	24%	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