Flat M5 1 bed 1 bath

Merchants Wharf, Manchester M5

North West, England · M5

Initial Investment

First Year

£63,985First Year

Profit From Rental Income

After 5 Years

£15,736

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£57,926

↗ 28%After 5 Years

Return On Investment

115%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,644	£13,849	£14,056	£14,408	£14,768	£70,725
Total Expenses	£10,120	£10,190	£10,252	£10,329	£10,407	£51,298
Profit Before Tax	£3,524	£3,659	£3,805	£4,079	£4,361	£19,427
Profit After Tax	£2,855	£2,964	£3,082	£3,304	£3,532	£15,736
Change In Property Value	£6,299	£11,894	£13,689	£14,510	£11,535	£57,926
Net Return	£9,153	£14,857	£16,770	£17,814	£15,067	£73,662
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	14%	23%	26%	28%	24%	115%

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