Flat
M5
1 bed
1 bath
Merchants Wharf, Manchester M5
North West, England · M5
View property listing
Initial Investment
£63,985First YearProfit From Rental Income
£9,727
↗ 15%After 5 Years
Change In Property Value
£54,081
↗ 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 | £13,644 | £13,849 | £14,195 | £14,550 | £14,986 | £71,224 |
| Total Expenses | £11,694 | £11,761 | £11,838 | £11,918 | £12,004 | £59,214 |
| Profit Before Tax | £1,950 | £2,088 | £2,357 | £2,632 | £2,982 | £12,009 |
| Profit After Tax | £1,579 | £1,691 | £1,909 | £2,132 | £2,416 | £9,727 |
| Change In Property Value | £6,299 | £6,487 | £12,250 | £14,099 | £14,945 | £54,081 |
| Net Return | £7,878 | £8,179 | £14,159 | £16,231 | £17,361 | £63,808 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 12% | 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