Flat M5 2 beds 2 baths

Rs Merchants Wharf, Manchester M5

North West, England · M5

Initial Investment

First Year

£86,482First Year

Profit From Rental Income

After 5 Years

£28,118

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£72,112

↗ 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	£22,236	£22,570	£23,134	£23,712	£24,423	£116,075
Total Expenses	£16,054	£16,150	£16,265	£16,382	£16,511	£81,361
Profit Before Tax	£6,182	£6,420	£6,869	£7,330	£7,912	£34,714
Profit After Tax	£5,008	£5,200	£5,564	£5,937	£6,409	£28,118
Change In Property Value	£8,399	£8,650	£16,335	£18,800	£19,928	£72,112
Net Return	£13,406	£13,851	£21,899	£24,737	£26,337	£100,230
Return From Rental Income (%)	6%	6%	6%	7%	7%	33%
Total Net Return (%)	16%	16%	25%	29%	30%	116%

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