Flat M5 2 beds 2 baths

Merchants Wharf, Manchester M5

North West, England · M5

Initial Investment

First Year

£102,232First Year

Profit From Rental Income

After 5 Years

£19,698

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£83,703

↗ 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	£21,120	£21,437	£21,973	£22,522	£23,198	£110,249
Total Expenses	£17,004	£17,082	£17,179	£17,277	£17,388	£85,930
Profit Before Tax	£4,116	£4,355	£4,794	£5,245	£5,810	£24,319
Profit After Tax	£3,334	£3,527	£3,883	£4,248	£4,706	£19,698
Change In Property Value	£9,749	£10,041	£18,961	£21,822	£23,131	£83,703
Net Return	£13,082	£13,568	£22,844	£26,070	£27,837	£103,402
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	13%	13%	22%	26%	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