Flat M5 2 beds 2 baths

Merchants Wharf, Manchester M5

North West, England · M5

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£43,778

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£109,475

↗ 26%After 5 Years

Return On Investment

112%

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	£33,756	£34,262	£35,119	£35,997	£37,077	£176,211
Total Expenses	£24,112	£24,252	£24,421	£24,594	£24,785	£122,164
Profit Before Tax	£9,644	£10,010	£10,698	£11,403	£12,292	£54,047
Profit After Tax	£7,811	£8,108	£8,665	£9,236	£9,957	£43,778
Change In Property Value	£12,750	£13,133	£24,799	£28,541	£30,253	£109,475
Net Return	£20,561	£21,241	£33,464	£37,777	£40,210	£153,253
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	15%	15%	24%	28%	29%	112%

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