Flat M5 3 beds 3 baths

Merchants Wharf, Manchester M5

North West, England · M5

Initial Investment

First Year

£172,232First Year

Profit From Rental Income

After 5 Years

£52,049

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£144,835

↗ 28%After 5 Years

Return On Investment

114%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£34,116	£34,628	£35,147	£36,026	£36,926	£176,843
Total Expenses	£22,302	£22,403	£22,496	£22,626	£22,758	£112,585
Profit Before Tax	£11,814	£12,225	£12,651	£13,400	£14,168	£64,258
Profit After Tax	£9,569	£9,902	£10,247	£10,854	£11,476	£52,049
Change In Property Value	£15,749	£29,738	£34,226	£36,280	£28,842	£144,835
Net Return	£25,318	£39,640	£44,474	£47,134	£40,319	£196,885
Return From Rental Income (%)	6%	6%	6%	6%	7%	30%
Total Net Return (%)	15%	23%	26%	27%	23%	114%

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