Flat M5 2 beds 2 baths

Merchants Wharf, Manchester M5

North West, England · M5

Initial Investment

First Year

£128,500First Year

Profit From Rental Income

After 5 Years

£41,052

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£103,035

↗ 26%After 5 Years

Return On Investment

112%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£31,764	£32,240	£33,046	£33,873	£34,889	£165,812
Total Expenses	£22,723	£22,856	£23,015	£23,178	£23,359	£115,131
Profit Before Tax	£9,041	£9,385	£10,031	£10,694	£11,530	£50,681
Profit After Tax	£7,323	£7,602	£8,125	£8,662	£9,340	£41,052
Change In Property Value	£12,000	£12,360	£23,340	£26,862	£28,474	£103,035
Net Return	£19,323	£19,962	£31,465	£35,524	£37,813	£144,087
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	15%	16%	24%	28%	29%	112%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change