Flat M5 1 bed 1 bath

New Build Manchester Apartment, Manchester M5

North West, England · M5

Initial Investment

First Year

£40,000First Year

Profit From Rental Income

After 5 Years

£2,801

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£33,487

↗ 26%After 5 Years

Return On Investment

91%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,448	£8,575	£8,789	£9,009	£9,279	£44,100
Total Expenses	£8,003	£8,061	£8,126	£8,191	£8,261	£40,642
Profit Before Tax	£445	£513	£663	£817	£1,018	£3,458
Profit After Tax	£361	£416	£537	£662	£825	£2,801
Change In Property Value	£3,900	£4,017	£7,585	£8,730	£9,254	£33,487
Net Return	£4,261	£4,433	£8,123	£9,392	£10,078	£36,287
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	11%	11%	20%	23%	25%	91%

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