Flat
M5
2 beds
2 baths
Merchants Wharf, Manchester M5
North West, England · M5
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£54,541
↗ 37%After 5 Years
Change In Property Value
£115,915
↗ 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 | £35,556 | £36,089 | £36,992 | £37,916 | £39,054 | £185,607 |
| Total Expenses | £23,409 | £23,509 | £23,642 | £23,778 | £23,935 | £118,273 |
| Profit Before Tax | £12,147 | £12,581 | £13,350 | £14,138 | £15,119 | £67,334 |
| Profit After Tax | £9,839 | £10,190 | £10,813 | £11,452 | £12,247 | £54,541 |
| Change In Property Value | £13,500 | £13,905 | £26,257 | £30,220 | £32,033 | £115,915 |
| Net Return | £23,339 | £24,095 | £37,071 | £41,672 | £44,280 | £170,456 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| Total Net Return (%) | 16% | 17% | 25% | 29% | 30% | 117% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change