Flat M5 2 beds 2 baths

Manchester M5

North West, England · M5

Initial Investment

First Year

£96,475First Year

Profit From Rental Income

After 5 Years

£18,277

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£79,466

↗ 26%After 5 Years

Return On Investment

101%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,052	£20,353	£20,862	£21,383	£22,025	£104,674
Total Expenses	£16,245	£16,321	£16,415	£16,511	£16,618	£82,109
Profit Before Tax	£3,807	£4,032	£4,447	£4,872	£5,407	£22,565
Profit After Tax	£3,084	£3,266	£3,602	£3,947	£4,380	£18,277
Change In Property Value	£9,255	£9,533	£18,001	£20,717	£21,960	£79,466
Net Return	£12,339	£12,798	£21,603	£24,664	£26,340	£97,744
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	13%	13%	22%	26%	27%	101%

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