Flat M5 2 beds 2 baths

New Build Manchester Apartmentane, Manchester M5

North West, England · M5

Initial Investment

First Year

£93,482First Year

Profit From Rental Income

After 5 Years

£33,534

↗ 36%After 5 Years

Change In Property Value

After 5 Years

£77,264

↗ 26%After 5 Years

Return On Investment

119%

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	£23,700	£24,055	£24,657	£25,273	£26,032	£123,717
Total Expenses	£16,271	£16,352	£16,455	£16,561	£16,679	£82,318
Profit Before Tax	£7,429	£7,703	£8,202	£8,713	£9,352	£41,400
Profit After Tax	£6,018	£6,240	£6,643	£7,057	£7,575	£33,534
Change In Property Value	£8,999	£9,268	£17,502	£20,143	£21,352	£77,264
Net Return	£15,016	£15,508	£24,145	£27,200	£28,927	£110,797
Return From Rental Income (%)	6%	7%	7%	8%	8%	36%
Total Net Return (%)	16%	17%	26%	29%	31%	119%

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