Flat
M5
2 beds
2 baths
Merchants Wharf, Manchester M5
North West, England · M5
View property listing
Initial Investment
£145,982First YearProfit From Rental Income
£54,503
↗ 37%After 5 Years
Change In Property Value
£115,902
↗ 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 | £35,544 | £36,077 | £36,979 | £37,904 | £39,041 | £185,544 |
| Total Expenses | £23,406 | £23,505 | £23,639 | £23,775 | £23,931 | £118,257 |
| Profit Before Tax | £12,138 | £12,572 | £13,340 | £14,129 | £15,109 | £67,288 |
| Profit After Tax | £9,832 | £10,183 | £10,806 | £11,444 | £12,239 | £54,503 |
| Change In Property Value | £13,499 | £13,903 | £26,254 | £30,216 | £32,029 | £115,902 |
| Net Return | £23,330 | £24,087 | £37,060 | £41,661 | £44,268 | £170,405 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| Total Net Return (%) | 16% | 16% | 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