Flat
M5
3 beds
3 baths
Merchants Wharf, Manchester M5
North West, England · M5
View property listing
Initial Investment
£180,982First YearProfit From Rental Income
£39,211
↗ 22%After 5 Years
Change In Property Value
£141,661
↗ 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 | £35,748 | £36,284 | £37,191 | £38,121 | £39,265 | £186,609 |
| Total Expenses | £27,394 | £27,494 | £27,627 | £27,764 | £27,921 | £138,201 |
| Profit Before Tax | £8,354 | £8,791 | £9,564 | £10,357 | £11,344 | £48,409 |
| Profit After Tax | £6,767 | £7,120 | £7,747 | £8,389 | £9,188 | £39,211 |
| Change In Property Value | £16,499 | £16,993 | £32,089 | £36,932 | £39,148 | £141,661 |
| Net Return | £23,265 | £24,114 | £39,836 | £45,321 | £48,336 | £180,872 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 13% | 13% | 22% | 25% | 27% | 100% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change