Flat M5 1 bed 1 bath

Merchants Wharf, Manchester M5

North West, England · M5

Initial Investment

First Year

£57,985First Year

Profit From Rental Income

After 5 Years

£18,387

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£48,929

↗ 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	£15,084	£15,310	£15,693	£16,085	£16,568	£78,741
Total Expenses	£11,053	£11,121	£11,203	£11,286	£11,377	£56,040
Profit Before Tax	£4,031	£4,189	£4,490	£4,799	£5,191	£22,700
Profit After Tax	£3,265	£3,393	£3,637	£3,887	£4,204	£18,387
Change In Property Value	£5,699	£5,869	£11,083	£12,756	£13,521	£48,929
Net Return	£8,964	£9,262	£14,720	£16,643	£17,726	£67,316
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	15%	16%	25%	29%	31%	116%

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