Flat M5 1 bed 1 bath

New Development Launch, Manchester M5

North West, England · M5

Initial Investment

First Year

£66,700First Year

Profit From Rental Income

After 5 Years

£21,510

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£56,412

↗ 26%After 5 Years

Return On Investment

117%

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	£17,388	£17,649	£18,090	£18,542	£19,099	£90,768
Total Expenses	£12,667	£12,744	£12,836	£12,931	£13,034	£64,212
Profit Before Tax	£4,721	£4,905	£5,254	£5,612	£6,064	£26,556
Profit After Tax	£3,824	£3,973	£4,255	£4,545	£4,912	£21,510
Change In Property Value	£6,570	£6,767	£12,779	£14,707	£15,589	£56,412
Net Return	£10,394	£10,740	£17,034	£19,252	£20,502	£77,922
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	16%	16%	26%	29%	31%	117%

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