Flat
M5
1 bed
1 bath
Merchants Wharf, Manchester M5
North West, England · M5
View property listing
Initial Investment
£89,982First YearProfit From Rental Income
£29,187
↗ 32%After 5 Years
Change In Property Value
£74,688
↗ 26%After 5 Years
Return On Investment
115%
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 | £23,028 | £23,373 | £23,958 | £24,557 | £25,293 | £120,209 |
| Total Expenses | £16,610 | £16,709 | £16,827 | £16,949 | £17,082 | £84,176 |
| Profit Before Tax | £6,418 | £6,665 | £7,131 | £7,608 | £8,211 | £36,033 |
| Profit After Tax | £5,199 | £5,399 | £5,776 | £6,163 | £6,651 | £29,187 |
| Change In Property Value | £8,699 | £8,959 | £16,918 | £19,472 | £20,640 | £74,688 |
| Net Return | £13,897 | £14,358 | £22,694 | £25,634 | £27,291 | £103,875 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 115% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change