Flat M5 1 bed 1 bath

Merchants Wharf, Manchester M5

North West, England · M5

Initial Investment

First Year

£66,985First Year

Profit From Rental Income

After 5 Years

£21,643

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£56,657

↗ 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	£17,472	£17,734	£18,177	£18,632	£19,191	£91,206
Total Expenses	£12,721	£12,799	£12,891	£12,986	£13,090	£64,486
Profit Before Tax	£4,751	£4,935	£5,286	£5,646	£6,101	£26,720
Profit After Tax	£3,849	£3,998	£4,282	£4,573	£4,942	£21,643
Change In Property Value	£6,599	£6,796	£12,834	£14,771	£15,657	£56,657
Net Return	£10,447	£10,794	£17,116	£19,344	£20,599	£78,300
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