Flat
M5
2 beds
2 baths
Merchants Wharf, Manchester M5
North West, England · M5
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£46,454
↗ 32%After 5 Years
Change In Property Value
£115,915
↗ 26%After 5 Years
Return On Investment
111%
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 | £35,736 | £36,272 | £37,179 | £38,108 | £39,252 | £186,547 |
| Total Expenses | £25,501 | £25,649 | £25,827 | £26,009 | £26,210 | £129,196 |
| Profit Before Tax | £10,235 | £10,623 | £11,352 | £12,099 | £13,041 | £57,350 |
| Profit After Tax | £8,290 | £8,605 | £9,195 | £9,800 | £10,563 | £46,454 |
| Change In Property Value | £13,500 | £13,905 | £26,257 | £30,220 | £32,033 | £115,915 |
| Net Return | £21,790 | £22,510 | £35,452 | £40,020 | £42,596 | £162,369 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 15% | 15% | 24% | 27% | 29% | 111% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change