Flat M5 1 bed 1 bath

Merchants Wharf, Manchester M5

North West, England · M5

Initial Investment

First Year

£60,985First Year

Profit From Rental Income

After 5 Years

£8,868

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£51,505

↗ 26%After 5 Years

Return On Investment

99%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,996	£13,191	£13,521	£13,859	£14,274	£67,841
Total Expenses	£11,233	£11,298	£11,374	£11,452	£11,536	£56,892
Profit Before Tax	£1,763	£1,893	£2,147	£2,407	£2,739	£10,948
Profit After Tax	£1,428	£1,533	£1,739	£1,950	£2,218	£8,868
Change In Property Value	£5,999	£6,178	£11,667	£13,428	£14,233	£51,505
Net Return	£7,427	£7,712	£13,406	£15,377	£16,452	£60,373
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	12%	13%	22%	25%	27%	99%

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