Flat M5 3 beds 3 baths

New Build Manchester Apartment, Manchester M5

North West, England · M5

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£40,516

↗ 37%After 5 Years

Change In Property Value

After 5 Years

£90,156

↗ 26%After 5 Years

Return On Investment

118%

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	£27,648	£28,063	£28,764	£29,483	£30,368	£144,326
Total Expenses	£18,651	£18,739	£18,852	£18,967	£19,099	£94,307
Profit Before Tax	£8,997	£9,324	£9,913	£10,516	£11,269	£50,019
Profit After Tax	£7,288	£7,553	£8,029	£8,518	£9,128	£40,516
Change In Property Value	£10,500	£10,815	£20,422	£23,504	£24,914	£90,156
Net Return	£17,788	£18,368	£28,452	£32,022	£34,043	£130,672
Return From Rental Income (%)	7%	7%	7%	8%	8%	37%
Total Net Return (%)	16%	17%	26%	29%	31%	118%

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