Flat
M5
3 beds
3 baths
Merchants Wharf, Manchester M5
North West, England · M5
View property listing
Initial Investment
£154,732First YearProfit From Rental Income
£32,722
↗ 21%After 5 Years
Change In Property Value
£122,342
↗ 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 | £30,876 | £31,339 | £32,123 | £32,926 | £33,913 | £161,177 |
| Total Expenses | £23,931 | £24,024 | £24,145 | £24,269 | £24,410 | £120,779 |
| Profit Before Tax | £6,945 | £7,316 | £7,978 | £8,657 | £9,503 | £40,398 |
| Profit After Tax | £5,625 | £5,926 | £6,462 | £7,012 | £7,697 | £32,722 |
| Change In Property Value | £14,249 | £14,676 | £27,713 | £31,895 | £33,809 | £122,342 |
| Net Return | £19,874 | £20,602 | £34,175 | £38,907 | £41,506 | £155,064 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| 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