Flat M5 1 bed 1 bath

New Build Manchester Apartment, Manchester M5

North West, England · M5

Initial Investment

First Year

£39,985First Year

Profit From Rental Income

After 5 Years

£2,809

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£33,474

↗ 26%After 5 Years

Return On Investment

91%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,448	£8,575	£8,789	£9,009	£9,279	£44,100
Total Expenses	£8,001	£8,059	£8,124	£8,189	£8,259	£40,632
Profit Before Tax	£447	£515	£665	£819	£1,020	£3,468
Profit After Tax	£362	£418	£539	£664	£826	£2,809
Change In Property Value	£3,899	£4,015	£7,583	£8,727	£9,250	£33,474
Net Return	£4,261	£4,433	£8,122	£9,390	£10,077	£36,282
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	11%	11%	20%	23%	25%	91%

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