Flat M5 1 bed 1 bath

New Build Manchester Apartment, Manchester M5

North West, England · M5

Initial Investment

First Year

£51,985First Year

Profit From Rental Income

After 5 Years

£6,291

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£43,777

↗ 26%After 5 Years

Return On Investment

96%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,052	£11,218	£11,498	£11,786	£12,139	£57,693
Total Expenses	£9,848	£9,911	£9,982	£10,054	£10,132	£49,926
Profit Before Tax	£1,204	£1,307	£1,517	£1,732	£2,007	£7,767
Profit After Tax	£975	£1,059	£1,229	£1,403	£1,626	£6,291
Change In Property Value	£5,099	£5,251	£9,916	£11,413	£12,098	£43,777
Net Return	£6,074	£6,310	£11,145	£12,816	£13,724	£50,068
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	12%	12%	21%	25%	26%	96%

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