Flat M5 1 bed 1 bath

New Build Manchester Apartment, Manchester M5

North West, England · M5

Initial Investment

First Year

£40,000First Year

Profit From Rental Income

After 5 Years

£9,925

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£33,487

↗ 26%After 5 Years

Return On Investment

109%

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	£10,320	£10,475	£10,737	£11,005	£11,335	£53,872
Total Expenses	£8,190	£8,251	£8,320	£8,391	£8,467	£41,619
Profit Before Tax	£2,130	£2,224	£2,416	£2,614	£2,868	£12,253
Profit After Tax	£1,726	£1,801	£1,957	£2,117	£2,323	£9,925
Change In Property Value	£3,900	£4,017	£7,585	£8,730	£9,254	£33,487
Net Return	£5,626	£5,818	£9,543	£10,847	£11,577	£43,411
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	14%	15%	24%	27%	29%	109%

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