Flat M5 1 bed 1 bath

New Build Manchester Apartment, Manchester M5

North West, England · M5

Initial Investment

First Year

£48,985First Year

Profit From Rental Income

After 5 Years

£14,200

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£41,201

↗ 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	£12,708	£12,899	£13,221	£13,552	£13,958	£66,337
Total Expenses	£9,617	£9,682	£9,757	£9,834	£9,917	£48,807
Profit Before Tax	£3,091	£3,217	£3,464	£3,718	£4,041	£17,530
Profit After Tax	£2,504	£2,606	£2,806	£3,011	£3,273	£14,200
Change In Property Value	£4,799	£4,942	£9,333	£10,741	£11,386	£41,201
Net Return	£7,302	£7,548	£12,139	£13,753	£14,659	£55,401
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	15%	15%	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