Flat
M5
1 bed
1 bath
Merchants Wharf, Manchester M5
North West, England · M5
View property listing
Initial Investment
£86,482First YearProfit From Rental Income
£30,720
↗ 36%After 5 Years
Change In Property Value
£72,112
↗ 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 | £22,116 | £22,448 | £23,009 | £23,584 | £24,292 | £115,449 |
| Total Expenses | £15,319 | £15,398 | £15,497 | £15,598 | £15,712 | £77,523 |
| Profit Before Tax | £6,797 | £7,050 | £7,512 | £7,986 | £8,580 | £37,925 |
| Profit After Tax | £5,506 | £5,710 | £6,085 | £6,469 | £6,950 | £30,720 |
| Change In Property Value | £8,399 | £8,650 | £16,335 | £18,800 | £19,928 | £72,112 |
| Net Return | £13,904 | £14,361 | £22,420 | £25,269 | £26,878 | £102,831 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 36% |
| Total Net Return (%) | 16% | 17% | 26% | 29% | 31% | 119% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change