Flat M5 1 bed 1 bath

New Development Launch, Manchester M5

North West, England · M5

Initial Investment

First Year

£66,700First Year

Profit From Rental Income

After 5 Years

£16,779

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£60,423

↗ 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	£14,232	£14,445	£14,662	£15,029	£15,404	£73,773
Total Expenses	£10,470	£10,541	£10,604	£10,682	£10,762	£53,058
Profit Before Tax	£3,762	£3,905	£4,059	£4,347	£4,642	£20,715
Profit After Tax	£3,048	£3,163	£3,287	£3,521	£3,760	£16,779
Change In Property Value	£6,570	£12,406	£14,279	£15,135	£12,033	£60,423
Net Return	£9,618	£15,569	£17,566	£18,656	£15,793	£77,202
Return From Rental Income (%)	5%	5%	5%	5%	6%	25%
Total Net Return (%)	14%	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