Flat
M5
1 bed
1 bath
Merchants Wharf, Manchester M5
North West, England · M5
View property listing
Initial Investment
£89,982First YearProfit From Rental Income
£32,127
↗ 36%After 5 Years
Change In Property Value
£74,688
↗ 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 | £22,908 | £23,252 | £23,833 | £24,429 | £25,162 | £119,583 |
| Total Expenses | £15,795 | £15,875 | £15,976 | £16,079 | £16,195 | £79,920 |
| Profit Before Tax | £7,113 | £7,377 | £7,857 | £8,349 | £8,966 | £39,662 |
| Profit After Tax | £5,762 | £5,975 | £6,364 | £6,763 | £7,263 | £32,127 |
| Change In Property Value | £8,699 | £8,959 | £16,918 | £19,472 | £20,640 | £74,688 |
| Net Return | £14,460 | £14,935 | £23,283 | £26,234 | £27,902 | £106,814 |
| Return From Rental Income (%) | 6% | 7% | 7% | 8% | 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