Flat M5 2 beds 2 baths

Merchants Wharf, Manchester M5

North West, England · M5

Initial Investment

First Year

£137,232First Year

Profit From Rental Income

After 5 Years

£43,740

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£109,462

↗ 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	£33,744	£34,250	£35,106	£35,984	£37,064	£176,148
Total Expenses	£24,109	£24,249	£24,418	£24,591	£24,781	£122,148
Profit Before Tax	£9,635	£10,001	£10,689	£11,393	£12,282	£54,000
Profit After Tax	£7,804	£8,101	£8,658	£9,229	£9,949	£43,740
Change In Property Value	£12,749	£13,131	£24,796	£28,538	£30,250	£109,462
Net Return	£20,553	£21,232	£33,453	£37,766	£40,198	£153,202
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	15%	15%	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