Flat M5 1 bed 1 bath

Luxury Manchester Apartment, Manchester M5

North West, England · M5

Initial Investment

First Year

£53,485First Year

Profit From Rental Income

After 5 Years

£16,310

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£45,065

↗ 26%After 5 Years

Return On Investment

115%

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	£13,896	£14,104	£14,457	£14,818	£15,263	£72,539
Total Expenses	£10,331	£10,398	£10,476	£10,556	£10,643	£52,403
Profit Before Tax	£3,565	£3,707	£3,981	£4,263	£4,620	£20,136
Profit After Tax	£2,888	£3,003	£3,225	£3,453	£3,742	£16,310
Change In Property Value	£5,249	£5,406	£10,208	£11,749	£12,454	£45,065
Net Return	£8,136	£8,409	£13,433	£15,202	£16,196	£61,375
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	15%	16%	25%	28%	30%	115%

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