Flat
M5
1 bed
1 bath
Merchants Wharf, Manchester M5
North West, England · M5
View property listing
Initial Investment
£82,982First YearProfit From Rental Income
£27,000
↗ 33%After 5 Years
Change In Property Value
£69,536
↗ 26%After 5 Years
Return On Investment
116%
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 | £21,432 | £21,753 | £22,297 | £22,855 | £23,540 | £111,878 |
| Total Expenses | £15,497 | £15,590 | £15,702 | £15,815 | £15,940 | £78,545 |
| Profit Before Tax | £5,935 | £6,163 | £6,596 | £7,039 | £7,600 | £33,333 |
| Profit After Tax | £4,807 | £4,992 | £5,343 | £5,702 | £6,156 | £27,000 |
| Change In Property Value | £8,099 | £8,341 | £15,751 | £18,128 | £19,216 | £69,536 |
| Net Return | £12,905 | £13,334 | £21,094 | £23,830 | £25,372 | £96,536 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 33% |
| Total Net Return (%) | 16% | 16% | 25% | 29% | 31% | 116% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change