Flat M5 1 bed 1 bath

New Build Manchester Apartment, Manchester M5

North West, England · M5

Initial Investment

First Year

£51,985First Year

Profit From Rental Income

After 5 Years

£15,607

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£43,777

↗ 26%After 5 Years

Return On Investment

114%

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	£13,500	£13,703	£14,045	£14,396	£14,828	£70,472
Total Expenses	£10,093	£10,159	£10,236	£10,315	£10,401	£51,204
Profit Before Tax	£3,407	£3,543	£3,809	£4,081	£4,427	£19,268
Profit After Tax	£2,760	£2,870	£3,085	£3,306	£3,586	£15,607
Change In Property Value	£5,099	£5,251	£9,916	£11,413	£12,098	£43,777
Net Return	£7,858	£8,122	£13,002	£14,719	£15,684	£59,384
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	15%	16%	25%	28%	30%	114%

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