Flat
M5
3 beds
3 baths
Merchants Wharf, Manchester M5
North West, England · M5
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£57,258
↗ 32%After 5 Years
Change In Property Value
£141,674
↗ 26%After 5 Years
Return On Investment
110%
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 | £43,680 | £44,335 | £45,444 | £46,580 | £47,977 | £228,016 |
| Total Expenses | £31,057 | £31,235 | £31,450 | £31,671 | £31,914 | £157,327 |
| Profit Before Tax | £12,623 | £13,100 | £13,993 | £14,909 | £16,063 | £70,689 |
| Profit After Tax | £10,224 | £10,611 | £11,335 | £12,076 | £13,011 | £57,258 |
| Change In Property Value | £16,500 | £16,995 | £32,092 | £36,935 | £39,151 | £141,674 |
| Net Return | £26,724 | £27,606 | £43,427 | £49,012 | £52,162 | £198,932 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 15% | 15% | 24% | 27% | 29% | 110% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change