Flat M5 1 bed 1 bath

New Build Manchester Apartment, Manchester M5

North West, England · M5

Initial Investment

First Year

£48,985First Year

Profit From Rental Income

After 5 Years

£5,386

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£41,201

↗ 26%After 5 Years

Return On Investment

95%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,392	£10,548	£10,812	£11,082	£11,414	£54,248
Total Expenses	£9,385	£9,447	£9,516	£9,587	£9,663	£47,598
Profit Before Tax	£1,007	£1,101	£1,295	£1,495	£1,751	£6,650
Profit After Tax	£815	£892	£1,049	£1,211	£1,419	£5,386
Change In Property Value	£4,799	£4,942	£9,333	£10,741	£11,386	£41,201
Net Return	£5,614	£5,834	£10,382	£11,952	£12,805	£46,587
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	11%	12%	21%	24%	26%	95%

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