Flat M5 1 bed 1 bath

New Build Manchester Apartment, Manchester M5

North West, England · M5

Initial Investment

First Year

£46,000First Year

Profit From Rental Income

After 5 Years

£12,784

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£38,638

↗ 26%After 5 Years

Return On Investment

112%

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	£11,916	£12,095	£12,397	£12,707	£13,088	£62,203
Total Expenses	£9,143	£9,207	£9,280	£9,355	£9,436	£46,420
Profit Before Tax	£2,773	£2,888	£3,117	£3,352	£3,653	£15,783
Profit After Tax	£2,246	£2,339	£2,525	£2,715	£2,959	£12,784
Change In Property Value	£4,500	£4,635	£8,752	£10,073	£10,678	£38,638
Net Return	£6,746	£6,974	£11,277	£12,789	£13,636	£51,423
Return From Rental Income (%)	5%	5%	5%	6%	6%	28%
Total Net Return (%)	15%	15%	25%	28%	30%	112%

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