Flat
M16
1 bed
1 bath
Horizon, Manchester M16
North West, England · M16
View property listing
Initial Investment
£86,482First YearProfit From Rental Income
£20,626
↗ 24%After 5 Years
Change In Property Value
£77,239
↗ 28%After 5 Years
Return On Investment
113%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,352 | £17,612 | £17,876 | £18,323 | £18,781 | £89,946 |
| Total Expenses | £12,743 | £12,819 | £12,886 | £12,973 | £13,061 | £64,481 |
| Profit Before Tax | £4,609 | £4,794 | £4,990 | £5,351 | £5,720 | £25,465 |
| Profit After Tax | £3,734 | £3,883 | £4,042 | £4,334 | £4,634 | £20,626 |
| Change In Property Value | £8,399 | £15,859 | £18,252 | £19,348 | £15,381 | £77,239 |
| Net Return | £12,132 | £19,742 | £22,295 | £23,682 | £20,015 | £97,866 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 24% |
| Total Net Return (%) | 14% | 23% | 26% | 27% | 23% | 113% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change