Flat M5 1 bed 1 bath

New Build Manchester Apartment, Manchester M5

North West, England · M5

Initial Investment

First Year

£53,485First Year

Profit From Rental Income

After 5 Years

£16,036

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£45,065

↗ 26%After 5 Years

Return On Investment

114%

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	£13,824	£14,031	£14,382	£14,742	£15,184	£72,163
Total Expenses	£10,324	£10,390	£10,468	£10,548	£10,635	£52,365
Profit Before Tax	£3,500	£3,641	£3,914	£4,194	£4,549	£19,798
Profit After Tax	£2,835	£2,949	£3,170	£3,397	£3,685	£16,036
Change In Property Value	£5,249	£5,406	£10,208	£11,749	£12,454	£45,065
Net Return	£8,084	£8,355	£13,378	£15,146	£16,138	£61,101
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	15%	16%	25%	28%	30%	114%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change