Flat M5 1 bed 1 bath

Merchants Wharf, Manchester M5

North West, England · M5

Initial Investment

First Year

£79,500First Year

Profit From Rental Income

After 5 Years

£25,964

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£66,973

↗ 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	£20,652	£20,962	£21,486	£22,023	£22,684	£107,806
Total Expenses	£14,946	£15,036	£15,143	£15,253	£15,374	£75,752
Profit Before Tax	£5,706	£5,926	£6,343	£6,770	£7,310	£32,055
Profit After Tax	£4,622	£4,800	£5,138	£5,484	£5,921	£25,964
Change In Property Value	£7,800	£8,034	£15,171	£17,460	£18,508	£66,973
Net Return	£12,422	£12,834	£20,308	£22,944	£24,429	£92,937
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