Flat M5 1 bed 1 bath

Worrall Street, Manchester M5

North West, England · M5

Initial Investment

First Year

£53,500First Year

Profit From Rental Income

After 5 Years

£6,712

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£45,078

↗ 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	£10,081	£10,144	£10,216	£10,289	£10,368	£51,097
Profit Before Tax	£1,295	£1,403	£1,620	£1,842	£2,127	£8,287
Profit After Tax	£1,049	£1,136	£1,312	£1,492	£1,723	£6,712
Change In Property Value	£5,250	£5,408	£10,211	£11,752	£12,457	£45,078
Net Return	£6,299	£6,544	£11,523	£13,244	£14,180	£51,790
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