Flat M5 1 bed 1 bath

New Build Manchester Apartment, Manchester M5

North West, England · M5

Initial Investment

First Year

£45,985First Year

Profit From Rental Income

After 5 Years

£12,747

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£38,625

↗ 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	£11,904	£12,083	£12,385	£12,694	£13,075	£62,140
Total Expenses	£9,140	£9,204	£9,277	£9,352	£9,432	£46,404
Profit Before Tax	£2,764	£2,879	£3,108	£3,343	£3,643	£15,737
Profit After Tax	£2,239	£2,332	£2,517	£2,708	£2,951	£12,747
Change In Property Value	£4,499	£4,633	£8,750	£10,070	£10,674	£38,625
Net Return	£6,738	£6,965	£11,267	£12,777	£13,625	£51,372
Return From Rental Income (%)	5%	5%	5%	6%	6%	28%
Total Net Return (%)	15%	15%	25%	28%	30%	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