Flat M5 2 beds 2 baths

Merchants Wharf, Manchester M5

North West, England · M5

Initial Investment

First Year

£137,232First Year

Profit From Rental Income

After 5 Years

£28,381

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£109,462

↗ 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	£27,624	£28,038	£28,739	£29,458	£30,342	£144,201
Total Expenses	£21,622	£21,710	£21,823	£21,939	£22,070	£109,163
Profit Before Tax	£6,002	£6,329	£6,917	£7,519	£8,272	£35,038
Profit After Tax	£4,861	£5,126	£5,602	£6,091	£6,700	£28,381
Change In Property Value	£12,749	£13,131	£24,796	£28,538	£30,250	£109,462
Net Return	£17,610	£18,257	£30,398	£34,628	£36,950	£137,843
Return From Rental Income (%)	4%	4%	4%	4%	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