Flat M5 2 beds 2 baths

New Build Manchester Apartment, Manchester M5

North West, England · M5

Initial Investment

First Year

£72,985First Year

Profit From Rental Income

After 5 Years

£23,785

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£61,808

↗ 26%After 5 Years

Return On Investment

117%

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	£19,056	£19,342	£19,825	£20,321	£20,931	£99,475
Total Expenses	£13,832	£13,916	£14,016	£14,118	£14,230	£70,111
Profit Before Tax	£5,224	£5,426	£5,810	£6,203	£6,700	£29,364
Profit After Tax	£4,232	£4,395	£4,706	£5,025	£5,427	£23,785
Change In Property Value	£7,199	£7,414	£14,001	£16,114	£17,081	£61,808
Net Return	£11,430	£11,810	£18,707	£21,138	£22,508	£85,593
Return From Rental Income (%)	6%	6%	6%	7%	7%	33%
Total Net Return (%)	16%	16%	26%	29%	31%	117%

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