Flat
M5
1 bed
1 bath
Merchants Wharf, Manchester M5
North West, England · M5
View property listing
Initial Investment
£84,732First YearProfit From Rental Income
£27,584
↗ 33%After 5 Years
Change In Property Value
£70,824
↗ 26%After 5 Years
Return On Investment
116%
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 | £21,840 | £22,168 | £22,722 | £23,290 | £23,989 | £114,008 |
| Total Expenses | £15,776 | £15,870 | £15,983 | £16,099 | £16,226 | £79,954 |
| Profit Before Tax | £6,064 | £6,297 | £6,739 | £7,191 | £7,763 | £34,054 |
| Profit After Tax | £4,912 | £5,101 | £5,458 | £5,825 | £6,288 | £27,584 |
| Change In Property Value | £8,249 | £8,496 | £16,043 | £18,464 | £19,572 | £70,824 |
| Net Return | £13,161 | £13,597 | £21,501 | £24,289 | £25,860 | £98,408 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 33% |
| Total Net Return (%) | 16% | 16% | 25% | 29% | 31% | 116% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change