Flat M5 3 beds 3 baths

New Build Manchester Apartment, Manchester M5

North West, England · M5

Initial Investment

First Year

£128,482First Year

Profit From Rental Income

After 5 Years

£41,064

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£103,023

↗ 26%After 5 Years

Return On Investment

112%

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	£31,764	£32,240	£33,046	£33,873	£34,889	£165,812
Total Expenses	£22,720	£22,853	£23,012	£23,175	£23,355	£115,116
Profit Before Tax	£9,044	£9,388	£10,034	£10,697	£11,533	£50,696
Profit After Tax	£7,325	£7,604	£8,128	£8,665	£9,342	£41,064
Change In Property Value	£11,999	£12,358	£23,337	£26,859	£28,470	£103,023
Net Return	£19,324	£19,963	£31,465	£35,523	£37,812	£144,087
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	15%	16%	24%	28%	29%	112%

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