Flat M5 1 bed 1 bath

Merchants Wharf, Manchester M5

North West, England · M5

Initial Investment

First Year

£57,985First Year

Profit From Rental Income

After 5 Years

£8,009

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£48,929

↗ 26%After 5 Years

Return On Investment

98%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,348	£12,533	£12,847	£13,168	£13,563	£64,458
Total Expenses	£10,771	£10,836	£10,910	£10,986	£11,068	£54,570
Profit Before Tax	£1,577	£1,698	£1,937	£2,182	£2,495	£9,888
Profit After Tax	£1,277	£1,375	£1,569	£1,767	£2,021	£8,009
Change In Property Value	£5,699	£5,869	£11,083	£12,756	£13,521	£48,929
Net Return	£6,976	£7,245	£12,652	£14,523	£15,542	£56,938
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	12%	12%	22%	25%	27%	98%

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