Flat M5 2 beds 2 baths

Manchester M5

North West, England · M5

Initial Investment

First Year

£105,225First Year

Profit From Rental Income

After 5 Years

£20,425

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£85,906

↗ 26%After 5 Years

Return On Investment

101%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,672	£21,997	£22,547	£23,111	£23,804	£113,131
Total Expenses	£17,399	£17,477	£17,575	£17,676	£17,787	£87,914
Profit Before Tax	£4,273	£4,520	£4,972	£5,435	£6,017	£25,216
Profit After Tax	£3,461	£3,661	£4,027	£4,402	£4,873	£20,425
Change In Property Value	£10,005	£10,305	£19,460	£22,396	£23,740	£85,906
Net Return	£13,466	£13,966	£23,487	£26,799	£28,613	£106,331
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	13%	13%	22%	25%	27%	101%

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