Flat M5 1 bed 1 bath

New Build Manchester Apartment, Manchester M5

North West, England · M5

Initial Investment

First Year

£42,985First Year

Profit From Rental Income

After 5 Years

£11,340

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£36,050

↗ 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	£11,112	£11,279	£11,561	£11,850	£12,205	£58,006
Total Expenses	£8,664	£8,726	£8,798	£8,870	£8,949	£44,006
Profit Before Tax	£2,448	£2,552	£2,763	£2,979	£3,257	£14,000
Profit After Tax	£1,983	£2,067	£2,238	£2,413	£2,638	£11,340
Change In Property Value	£4,199	£4,324	£8,166	£9,398	£9,962	£36,050
Net Return	£6,182	£6,392	£10,404	£11,812	£12,600	£47,389
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	14%	15%	24%	27%	29%	110%

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