Flat M5 2 beds 2 baths

New Build Manchester Apartment, Manchester M5

North West, England · M5

Initial Investment

First Year

£69,985First Year

Profit From Rental Income

After 5 Years

£22,716

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£59,233

↗ 26%After 5 Years

Return On Investment

117%

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	£18,264	£18,538	£19,001	£19,476	£20,061	£95,341
Total Expenses	£13,276	£13,357	£13,453	£13,551	£13,659	£67,296
Profit Before Tax	£4,988	£5,181	£5,549	£5,925	£6,401	£28,045
Profit After Tax	£4,041	£4,197	£4,494	£4,799	£5,185	£22,716
Change In Property Value	£6,899	£7,105	£13,417	£15,442	£16,369	£59,233
Net Return	£10,939	£11,302	£17,912	£20,242	£21,554	£81,949
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	16%	16%	26%	29%	31%	117%

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