Flat M5 1 bed 1 bath

New Build Manchester Apartment, Manchester M5

North West, England · M5

Initial Investment

First Year

£51,985First Year

Profit From Rental Income

After 5 Years

£15,333

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£43,777

↗ 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	£13,428	£13,629	£13,970	£14,319	£14,749	£70,096
Total Expenses	£10,086	£10,152	£10,229	£10,308	£10,393	£51,167
Profit Before Tax	£3,342	£3,478	£3,741	£4,012	£4,356	£18,929
Profit After Tax	£2,707	£2,817	£3,031	£3,250	£3,528	£15,333
Change In Property Value	£5,099	£5,251	£9,916	£11,413	£12,098	£43,777
Net Return	£7,806	£8,068	£12,947	£14,663	£15,626	£59,110
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
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