Flat M5 2 beds 2 baths

New Build Manchester Apartment, Manchester M5

North West, England · M5

Initial Investment

First Year

£72,985First Year

Profit From Rental Income

After 5 Years

£25,137

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£61,808

↗ 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	£18,960	£19,244	£19,726	£20,219	£20,825	£98,974
Total Expenses	£13,416	£13,490	£13,582	£13,675	£13,778	£67,941
Profit Before Tax	£5,544	£5,754	£6,144	£6,544	£7,047	£31,033
Profit After Tax	£4,491	£4,661	£4,977	£5,301	£5,708	£25,137
Change In Property Value	£7,199	£7,414	£14,001	£16,114	£17,081	£61,808
Net Return	£11,689	£12,075	£18,978	£21,414	£22,789	£86,945
Return From Rental Income (%)	6%	6%	7%	7%	8%	34%
Total Net Return (%)	16%	17%	26%	29%	31%	119%

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