Flat M5 1 bed 1 bath

Merchants Wharf, Manchester M5

North West, England · M5

Initial Investment

First Year

£75,985First Year

Profit From Rental Income

After 5 Years

£24,858

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£64,384

↗ 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	£19,848	£20,146	£20,649	£21,166	£21,801	£103,609
Total Expenses	£14,387	£14,473	£14,577	£14,683	£14,800	£72,921
Profit Before Tax	£5,461	£5,672	£6,072	£6,482	£7,001	£30,689
Profit After Tax	£4,424	£4,594	£4,918	£5,251	£5,671	£24,858
Change In Property Value	£7,499	£7,723	£14,584	£16,785	£17,793	£64,384
Net Return	£11,922	£12,318	£19,503	£22,036	£23,463	£89,242
Return From Rental Income (%)	6%	6%	6%	7%	7%	33%
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