Flat M5 2 beds 2 baths

Merchants Wharf, Manchester M5

North West, England · M5

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£21,884

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£90,156

↗ 26%After 5 Years

Return On Investment

101%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,752	£23,093	£23,671	£24,262	£24,990	£118,769
Total Expenses	£18,161	£18,242	£18,342	£18,445	£18,561	£91,751
Profit Before Tax	£4,591	£4,852	£5,328	£5,817	£6,429	£27,017
Profit After Tax	£3,718	£3,930	£4,316	£4,712	£5,208	£21,884
Change In Property Value	£10,500	£10,815	£20,422	£23,504	£24,914	£90,156
Net Return	£14,218	£14,745	£24,738	£28,216	£30,122	£112,040
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	13%	13%	22%	25%	27%	101%

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