Flat
M5
2 beds
2 baths
Merchants Wharf, Manchester M5
North West, England · M5
View property listing
Initial Investment
£119,732First YearProfit From Rental Income
£38,338
↗ 32%After 5 Years
Change In Property Value
£96,583
↗ 26%After 5 Years
Return On Investment
113%
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 | £29,772 | £30,219 | £30,974 | £31,748 | £32,701 | £155,414 |
| Total Expenses | £21,331 | £21,456 | £21,606 | £21,760 | £21,929 | £108,083 |
| Profit Before Tax | £8,441 | £8,763 | £9,368 | £9,988 | £10,771 | £47,331 |
| Profit After Tax | £6,837 | £7,098 | £7,588 | £8,091 | £8,725 | £38,338 |
| Change In Property Value | £11,249 | £11,586 | £21,878 | £25,180 | £26,691 | £96,583 |
| Net Return | £18,085 | £18,684 | £29,466 | £33,270 | £35,415 | £134,921 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 113% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change