Flat M5 1 bed 1 bath

Merchants Wharf, Manchester M5

North West, England · M5

Initial Investment

First Year

£82,982First Year

Profit From Rental Income

After 5 Years

£22,655

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£74,480

↗ 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	£17,544	£17,807	£18,074	£18,526	£18,989	£90,941
Total Expenses	£12,440	£12,516	£12,584	£12,671	£12,760	£62,972
Profit Before Tax	£5,104	£5,291	£5,490	£5,855	£6,229	£27,969
Profit After Tax	£4,134	£4,286	£4,447	£4,743	£5,046	£22,655
Change In Property Value	£8,099	£15,293	£17,600	£18,656	£14,832	£74,480
Net Return	£12,233	£19,578	£22,048	£23,399	£19,878	£97,135
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	15%	24%	27%	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