Flat M5 2 beds 2 baths

Merchants Wharf, Manchester M5

North West, England · M5

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£35,650

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£90,156

↗ 26%After 5 Years

Return On Investment

113%

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	£27,792	£28,209	£28,914	£29,637	£30,526	£145,078
Total Expenses	£19,945	£20,063	£20,204	£20,348	£20,507	£101,066
Profit Before Tax	£7,847	£8,146	£8,711	£9,289	£10,019	£44,012
Profit After Tax	£6,356	£6,599	£7,056	£7,524	£8,116	£35,650
Change In Property Value	£10,500	£10,815	£20,422	£23,504	£24,914	£90,156
Net Return	£16,856	£17,414	£27,478	£31,028	£33,030	£125,806
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	15%	16%	25%	28%	30%	113%

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