Flat M5 1 bed 1 bath

New Build Manchester Apartment, Manchester M5

North West, England · M5

Initial Investment

First Year

£39,985First Year

Profit From Rental Income

After 5 Years

£9,933

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£33,474

↗ 26%After 5 Years

Return On Investment

109%

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	£10,320	£10,475	£10,737	£11,005	£11,335	£53,872
Total Expenses	£8,188	£8,249	£8,318	£8,389	£8,465	£41,609
Profit Before Tax	£2,132	£2,226	£2,418	£2,616	£2,870	£12,263
Profit After Tax	£1,727	£1,803	£1,959	£2,119	£2,325	£9,933
Change In Property Value	£3,899	£4,015	£7,583	£8,727	£9,250	£33,474
Net Return	£5,626	£5,818	£9,541	£10,846	£11,575	£43,406
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	14%	15%	24%	27%	29%	109%

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