Flat M5 1 bed 1 bath

Completed Manchester Apartment, Manchester M5

North West, England · M5

Initial Investment

First Year

£64,000First Year

Profit From Rental Income

After 5 Years

£20,562

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£54,094

↗ 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	£16,680	£16,930	£17,353	£17,787	£18,321	£87,072
Total Expenses	£12,168	£12,243	£12,332	£12,422	£12,522	£61,686
Profit Before Tax	£4,512	£4,688	£5,022	£5,365	£5,799	£25,385
Profit After Tax	£3,655	£3,797	£4,068	£4,346	£4,697	£20,562
Change In Property Value	£6,300	£6,489	£12,253	£14,103	£14,949	£54,094
Net Return	£9,955	£10,286	£16,321	£18,448	£19,646	£74,656
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