Flat M5 3 beds 3 baths

New Build Manchester Apartment, Manchester M5

North West, England · M5

Initial Investment

First Year

£102,232First Year

Profit From Rental Income

After 5 Years

£32,936

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£83,703

↗ 26%After 5 Years

Return On Investment

114%

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	£25,800	£26,187	£26,842	£27,513	£28,338	£134,679
Total Expenses	£18,553	£18,663	£18,795	£18,929	£19,078	£94,018
Profit Before Tax	£7,247	£7,524	£8,047	£8,583	£9,261	£40,662
Profit After Tax	£5,870	£6,094	£6,518	£6,953	£7,501	£32,936
Change In Property Value	£9,749	£10,041	£18,961	£21,822	£23,131	£83,703
Net Return	£15,618	£16,135	£25,479	£28,775	£30,632	£116,639
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	15%	16%	25%	28%	30%	114%

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