Flat M5 3 beds 3 baths

Merchants Wharf, Manchester M5

North West, England · M5

Initial Investment

First Year

£154,732First Year

Profit From Rental Income

After 5 Years

£49,142

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£122,342

↗ 26%After 5 Years

Return On Investment

111%

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	£37,716	£38,282	£39,239	£40,220	£41,426	£196,883
Total Expenses	£26,887	£27,042	£27,230	£27,421	£27,633	£136,213
Profit Before Tax	£10,829	£11,240	£12,009	£12,798	£13,793	£60,669
Profit After Tax	£8,771	£9,104	£9,727	£10,367	£11,173	£49,142
Change In Property Value	£14,249	£14,676	£27,713	£31,895	£33,809	£122,342
Net Return	£23,020	£23,780	£37,441	£42,262	£44,981	£171,484
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	15%	15%	24%	27%	29%	111%

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