Flat
M5
3 beds
3 baths
Merchants Wharf, Manchester M5
North West, England · M5
View property listing
Initial Investment
£180,982First YearProfit From Rental Income
£57,224
↗ 32%After 5 Years
Change In Property Value
£141,661
↗ 26%After 5 Years
Return On Investment
110%
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 | £43,668 | £44,323 | £45,431 | £46,567 | £47,964 | £227,953 |
| Total Expenses | £31,053 | £31,231 | £31,446 | £31,666 | £31,910 | £157,305 |
| Profit Before Tax | £12,615 | £13,093 | £13,985 | £14,901 | £16,054 | £70,647 |
| Profit After Tax | £10,218 | £10,605 | £11,328 | £12,070 | £13,004 | £57,224 |
| Change In Property Value | £16,499 | £16,993 | £32,089 | £36,932 | £39,148 | £141,661 |
| Net Return | £26,717 | £27,598 | £43,417 | £49,001 | £52,152 | £198,885 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 15% | 15% | 24% | 27% | 29% | 110% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change