Flat M5 3 beds 3 baths

Merchants Wharf, Manchester M5

North West, England · M5

Initial Investment

First Year

£163,482First Year

Profit From Rental Income

After 5 Years

£34,870

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£128,781

↗ 26%After 5 Years

Return On Investment

100%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£32,496	£32,983	£33,808	£34,653	£35,693	£169,634
Total Expenses	£25,085	£25,180	£25,305	£25,434	£25,580	£126,584
Profit Before Tax	£7,411	£7,804	£8,503	£9,220	£10,113	£43,049
Profit After Tax	£6,003	£6,321	£6,887	£7,468	£8,191	£34,870
Change In Property Value	£14,999	£15,448	£29,172	£33,574	£35,589	£128,781
Net Return	£21,001	£21,769	£36,059	£41,042	£43,780	£163,651
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	13%	13%	22%	25%	27%	100%

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