Flat M5 3 beds 3 baths

New Build Manchester Apartment, Manchester M5

North West, England · M5

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£31,904

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£96,566

↗ 28%After 5 Years

Return On Investment

116%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,752	£23,093	£23,440	£24,026	£24,626	£117,937
Total Expenses	£15,536	£15,621	£15,696	£15,797	£15,899	£78,549
Profit Before Tax	£7,216	£7,473	£7,743	£8,229	£8,727	£39,388
Profit After Tax	£5,845	£6,053	£6,272	£6,666	£7,069	£31,904
Change In Property Value	£10,500	£19,828	£22,820	£24,189	£19,230	£96,566
Net Return	£16,345	£25,880	£29,092	£30,854	£26,299	£128,470
Return From Rental Income (%)	5%	5%	6%	6%	6%	29%
Total Net Return (%)	15%	23%	26%	28%	24%	116%

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