Flat
M5
2 beds
2 baths
Merchants Wharf, Manchester M5
North West, England · M5
View property listing
Initial Investment
£137,232First YearProfit From Rental Income
£51,031
↗ 37%After 5 Years
Change In Property Value
£109,462
↗ 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 | £33,576 | £34,080 | £34,932 | £35,805 | £36,879 | £175,271 |
| Total Expenses | £22,217 | £22,314 | £22,442 | £22,573 | £22,723 | £112,270 |
| Profit Before Tax | £11,359 | £11,766 | £12,490 | £13,232 | £14,156 | £63,001 |
| Profit After Tax | £9,200 | £9,530 | £10,117 | £10,718 | £11,466 | £51,031 |
| Change In Property Value | £12,749 | £13,131 | £24,796 | £28,538 | £30,250 | £109,462 |
| Net Return | £21,949 | £22,661 | £34,912 | £39,255 | £41,716 | £160,493 |
| 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