Flat
M5
1 bed
1 bath
Merchants Wharf, Manchester M5
North West, England · M5
View property listing
Initial Investment
£90,000First YearProfit From Rental Income
£24,985
↗ 28%After 5 Years
Change In Property Value
£80,012
↗ 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 | £13,216 | £13,294 | £13,364 | £13,454 | £13,547 | £66,875 |
| Profit Before Tax | £5,636 | £5,841 | £6,058 | £6,453 | £6,858 | £30,846 |
| Profit After Tax | £4,565 | £4,731 | £4,907 | £5,227 | £5,555 | £24,985 |
| Change In Property Value | £8,700 | £16,429 | £18,908 | £20,042 | £15,934 | £80,012 |
| Net Return | £13,265 | £21,159 | £23,815 | £25,269 | £21,489 | £104,997 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 28% |
| Total Net Return (%) | 15% | 24% | 26% | 28% | 24% | 117% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change