Flat M5 3 beds 3 baths

Merchants Wharf, Manchester M5

North West, England · M5

Initial Investment

First Year

£154,750First Year

Profit From Rental Income

After 5 Years

£49,134

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£122,355

↗ 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	£37,716	£38,282	£39,239	£40,220	£41,426	£196,883
Total Expenses	£26,889	£27,044	£27,232	£27,423	£27,635	£136,223
Profit Before Tax	£10,827	£11,238	£12,007	£12,796	£13,791	£60,659
Profit After Tax	£8,770	£9,103	£9,726	£10,365	£11,171	£49,134
Change In Property Value	£14,250	£14,678	£27,716	£31,899	£33,813	£122,355
Net Return	£23,020	£23,780	£37,442	£42,264	£44,983	£171,489
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