Flat M5 1 bed 1 bath

Luxury Manchester Apartment, Manchester M5

North West, England · M5

Initial Investment

First Year

£53,485First Year

Profit From Rental Income

After 5 Years

£6,720

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£45,065

↗ 26%After 5 Years

Return On Investment

97%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,376	£11,547	£11,835	£12,131	£12,495	£59,384
Total Expenses	£10,079	£10,142	£10,214	£10,287	£10,366	£51,087
Profit Before Tax	£1,297	£1,405	£1,622	£1,844	£2,129	£8,297
Profit After Tax	£1,051	£1,138	£1,314	£1,494	£1,724	£6,720
Change In Property Value	£5,249	£5,406	£10,208	£11,749	£12,454	£45,065
Net Return	£6,299	£6,544	£11,522	£13,242	£14,178	£51,786
Return From Rental Income (%)	2%	2%	2%	3%	3%	13%
Total Net Return (%)	12%	12%	22%	25%	27%	97%

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