Flat M5 1 bed 1 bath

Merchants Wharf, Manchester M5

North West, England · M5

Initial Investment

First Year

£89,982First Year

Profit From Rental Income

After 5 Years

£24,992

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£79,998

↗ 28%After 5 Years

Return On Investment

117%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,852	£19,135	£19,422	£19,907	£20,405	£97,721
Total Expenses	£13,214	£13,293	£13,362	£13,453	£13,545	£66,867
Profit Before Tax	£5,638	£5,842	£6,059	£6,455	£6,860	£30,854
Profit After Tax	£4,567	£4,732	£4,908	£5,228	£5,557	£24,992
Change In Property Value	£8,699	£16,426	£18,904	£20,039	£15,931	£79,998
Net Return	£13,265	£21,158	£23,813	£25,267	£21,487	£104,990
Return From Rental Income (%)	5%	5%	5%	6%	6%	28%
Total Net Return (%)	15%	24%	26%	28%	24%	117%

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