Flat M5 2 beds 2 baths

Merchants Wharf, Manchester M5

North West, England · M5

Initial Investment

First Year

£110,982First Year

Profit From Rental Income

After 5 Years

£40,524

↗ 37%After 5 Years

Change In Property Value

After 5 Years

£90,143

↗ 26%After 5 Years

Return On Investment

118%

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	£27,648	£28,063	£28,764	£29,483	£30,368	£144,326
Total Expenses	£18,649	£18,737	£18,850	£18,965	£19,097	£94,297
Profit Before Tax	£8,999	£9,326	£9,915	£10,518	£11,271	£50,029
Profit After Tax	£7,289	£7,554	£8,031	£8,520	£9,130	£40,524
Change In Property Value	£10,499	£10,813	£20,419	£23,501	£24,911	£90,143
Net Return	£17,788	£18,368	£28,450	£32,020	£34,041	£130,667
Return From Rental Income (%)	7%	7%	7%	8%	8%	37%
Total Net Return (%)	16%	17%	26%	29%	31%	118%

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