Flat
M5
2 beds
2 baths
Merchants Wharf, Manchester M5
North West, England · M5
View property listing
Initial Investment
£145,982First YearProfit From Rental Income
£30,529
↗ 21%After 5 Years
Change In Property Value
£115,902
↗ 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 | £29,244 | £29,683 | £30,425 | £31,185 | £32,121 | £152,658 |
| Total Expenses | £22,776 | £22,866 | £22,983 | £23,103 | £23,239 | £114,968 |
| Profit Before Tax | £6,468 | £6,817 | £7,442 | £8,082 | £8,882 | £37,690 |
| Profit After Tax | £5,239 | £5,521 | £6,028 | £6,547 | £7,194 | £30,529 |
| Change In Property Value | £13,499 | £13,903 | £26,254 | £30,216 | £32,029 | £115,902 |
| Net Return | £18,737 | £19,425 | £32,282 | £36,763 | £39,223 | £146,431 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 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