Flat M5 1 bed 1 bath

Merchants Wharf, Manchester M5

North West, England · M5

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£18,375

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£48,942

↗ 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	£15,084	£15,310	£15,693	£16,085	£16,568	£78,741
Total Expenses	£11,056	£11,124	£11,206	£11,289	£11,380	£56,056
Profit Before Tax	£4,028	£4,186	£4,487	£4,796	£5,188	£22,685
Profit After Tax	£3,263	£3,390	£3,635	£3,885	£4,202	£18,375
Change In Property Value	£5,700	£5,871	£11,086	£12,759	£13,525	£48,942
Net Return	£8,963	£9,261	£14,721	£16,644	£17,727	£67,317
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	15%	16%	25%	29%	31%	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