Flat M5 2 beds 2 baths

Merchants Wharf, Manchester M5

North West, England · M5

Initial Investment

First Year

£145,982First Year

Profit From Rental Income

After 5 Years

£46,466

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£115,902

↗ 26%After 5 Years

Return On Investment

111%

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	£35,736	£36,272	£37,179	£38,108	£39,252	£186,547
Total Expenses	£25,498	£25,646	£25,824	£26,006	£26,207	£129,181
Profit Before Tax	£10,238	£10,626	£11,355	£12,102	£13,044	£57,365
Profit After Tax	£8,292	£8,607	£9,198	£9,803	£10,566	£46,466
Change In Property Value	£13,499	£13,903	£26,254	£30,216	£32,029	£115,902
Net Return	£21,791	£22,511	£35,452	£40,019	£42,595	£162,368
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	15%	15%	24%	27%	29%	111%

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