Flat M5 1 bed 1 bath

Merchants Wharf, Manchester M5

North West, England · M5

Initial Investment

First Year

£60,985First Year

Profit From Rental Income

After 5 Years

£19,456

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£51,505

↗ 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	£15,876	£16,114	£16,517	£16,930	£17,438	£82,875
Total Expenses	£11,609	£11,680	£11,766	£11,853	£11,948	£58,855
Profit Before Tax	£4,267	£4,434	£4,751	£5,077	£5,490	£24,020
Profit After Tax	£3,457	£3,591	£3,849	£4,113	£4,447	£19,456
Change In Property Value	£5,999	£6,178	£11,667	£13,428	£14,233	£51,505
Net Return	£9,455	£9,770	£15,516	£17,540	£18,680	£70,961
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	16%	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