Flat M5 1 bed 1 bath

New Build Manchester Apartment, Manchester M5

North West, England · M5

Initial Investment

First Year

£49,000First Year

Profit From Rental Income

After 5 Years

£10,002

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£44,145

↗ 28%After 5 Years

Return On Investment

111%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,404	£10,560	£10,718	£10,986	£11,261	£53,930
Total Expenses	£8,188	£8,254	£8,311	£8,379	£8,450	£41,582
Profit Before Tax	£2,216	£2,306	£2,408	£2,607	£2,811	£12,348
Profit After Tax	£1,795	£1,868	£1,950	£2,112	£2,277	£10,002
Change In Property Value	£4,800	£9,064	£10,432	£11,058	£8,791	£44,145
Net Return	£6,595	£10,932	£12,382	£13,169	£11,068	£54,146
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	13%	22%	25%	27%	23%	111%

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