Flat M5 1 bed 1 bath

Merchants Wharf, Manchester M5

North West, England · M5

Initial Investment

First Year

£63,985First Year

Profit From Rental Income

After 5 Years

£20,529

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£54,081

↗ 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	£16,668	£16,918	£17,341	£17,774	£18,308	£87,009
Total Expenses	£12,164	£12,238	£12,327	£12,418	£12,518	£61,665
Profit Before Tax	£4,504	£4,680	£5,014	£5,356	£5,790	£25,344
Profit After Tax	£3,649	£3,790	£4,061	£4,339	£4,690	£20,529
Change In Property Value	£6,299	£6,487	£12,250	£14,099	£14,945	£54,081
Net Return	£9,947	£10,278	£16,312	£18,438	£19,635	£74,610
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	16%	16%	25%	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