Flat
M5
1 bed
1 bath
Merchants Wharf, Manchester M5
North West, England · M5
View property listing
Initial Investment
£63,985First YearProfit From Rental Income
£20,915
↗ 33%After 5 Years
Change In Property Value
£54,081
↗ 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 | £16,584 | £16,833 | £17,254 | £17,685 | £18,215 | £86,571 |
| Total Expenses | £11,988 | £12,059 | £12,144 | £12,231 | £12,327 | £60,749 |
| Profit Before Tax | £4,596 | £4,774 | £5,109 | £5,454 | £5,889 | £25,822 |
| Profit After Tax | £3,723 | £3,867 | £4,139 | £4,418 | £4,770 | £20,915 |
| Change In Property Value | £6,299 | £6,487 | £12,250 | £14,099 | £14,945 | £54,081 |
| Net Return | £10,021 | £10,354 | £16,389 | £18,517 | £19,715 | £74,996 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 33% |
| Total Net Return (%) | 16% | 16% | 26% | 29% | 31% | 117% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change