Flat
M5
3 beds
3 baths
Merchants Wharf, Manchester M5
North West, England · M5
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£68,521
↗ 38%After 5 Years
Change In Property Value
£141,674
↗ 26%After 5 Years
Return On Investment
116%
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 | £43,452 | £44,104 | £45,206 | £46,337 | £47,727 | £226,825 |
| Total Expenses | £28,166 | £28,278 | £28,431 | £28,588 | £28,769 | £142,232 |
| Profit Before Tax | £15,286 | £15,826 | £16,776 | £17,749 | £18,957 | £84,593 |
| Profit After Tax | £12,381 | £12,819 | £13,588 | £14,377 | £15,355 | £68,521 |
| Change In Property Value | £16,500 | £16,995 | £32,092 | £36,935 | £39,151 | £141,674 |
| Net Return | £28,881 | £29,814 | £45,680 | £51,312 | £54,507 | £210,194 |
| Return From Rental Income (%) | 7% | 7% | 8% | 8% | 8% | 38% |
| Total Net Return (%) | 16% | 16% | 25% | 28% | 30% | 116% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change