Flat M5 3 beds 3 baths

Merchants Wharf, Manchester M5

North West, England · M5

Initial Investment

First Year

£172,232First Year

Profit From Rental Income

After 5 Years

£54,544

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£135,221

↗ 26%After 5 Years

Return On Investment

110%

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	£41,688	£42,313	£43,371	£44,455	£45,789	£217,617
Total Expenses	£29,665	£29,835	£30,041	£30,252	£30,485	£150,279
Profit Before Tax	£12,023	£12,478	£13,330	£14,203	£15,304	£67,338
Profit After Tax	£9,738	£10,107	£10,797	£11,505	£12,396	£54,544
Change In Property Value	£15,749	£16,221	£30,631	£35,253	£37,368	£135,221
Net Return	£25,487	£26,328	£41,428	£46,758	£49,765	£189,765
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	15%	15%	24%	27%	29%	110%

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