Flat
M5
3 beds
3 baths
Merchants Wharf, Manchester M5
North West, England · M5
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£51,856
↗ 32%After 5 Years
Change In Property Value
£128,794
↗ 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 | £39,708 | £40,304 | £41,311 | £42,344 | £43,614 | £207,281 |
| Total Expenses | £28,279 | £28,442 | £28,639 | £28,840 | £29,062 | £143,262 |
| Profit Before Tax | £11,429 | £11,862 | £12,673 | £13,504 | £14,552 | £64,020 |
| Profit After Tax | £9,257 | £9,608 | £10,265 | £10,938 | £11,787 | £51,856 |
| Change In Property Value | £15,000 | £15,450 | £29,175 | £33,577 | £35,592 | £128,794 |
| Net Return | £24,257 | £25,058 | £39,440 | £44,516 | £47,379 | £180,650 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 15% | 15% | 24% | 27% | 29% | 110% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change