Flat
M5
3 beds
3 baths
Merchants Wharf, Manchester M5
North West, England · M5
View property listing
Initial Investment
£172,232First YearProfit From Rental Income
£37,018
↗ 21%After 5 Years
Change In Property Value
£135,221
↗ 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 | £34,116 | £34,628 | £35,493 | £36,381 | £37,472 | £178,090 |
| Total Expenses | £26,239 | £26,336 | £26,466 | £26,598 | £26,750 | £132,389 |
| Profit Before Tax | £7,877 | £8,292 | £9,028 | £9,782 | £10,722 | £45,701 |
| Profit After Tax | £6,380 | £6,716 | £7,312 | £7,924 | £8,685 | £37,018 |
| Change In Property Value | £15,749 | £16,221 | £30,631 | £35,253 | £37,368 | £135,221 |
| Net Return | £22,129 | £22,937 | £37,943 | £43,177 | £46,053 | £172,239 |
| 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