Flat M5 1 bed 1 bath

Merchants Wharf, Manchester M5

North West, England · M5

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£19,493

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£51,518

↗ 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	£15,888	£16,126	£16,529	£16,943	£17,451	£82,938
Total Expenses	£11,612	£11,684	£11,769	£11,856	£11,951	£58,872
Profit Before Tax	£4,276	£4,443	£4,761	£5,087	£5,500	£24,066
Profit After Tax	£3,464	£3,599	£3,856	£4,120	£4,455	£19,493
Change In Property Value	£6,000	£6,180	£11,670	£13,431	£14,237	£51,518
Net Return	£9,464	£9,779	£15,526	£17,551	£18,692	£71,011
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