Flat M5 3 beds 3 baths

New Build Manchester Apartment, Manchester M5

North West, England · M5

Initial Investment

First Year

£110,982First Year

Profit From Rental Income

After 5 Years

£35,662

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£90,143

↗ 26%After 5 Years

Return On Investment

113%

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	£27,792	£28,209	£28,914	£29,637	£30,526	£145,078
Total Expenses	£19,942	£20,060	£20,201	£20,345	£20,504	£101,051
Profit Before Tax	£7,850	£8,149	£8,714	£9,292	£10,022	£44,027
Profit After Tax	£6,358	£6,601	£7,058	£7,527	£8,118	£35,662
Change In Property Value	£10,499	£10,813	£20,419	£23,501	£24,911	£90,143
Net Return	£16,857	£17,414	£27,477	£31,028	£33,029	£125,805
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	15%	16%	25%	28%	30%	113%

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