Flat M16 1 bed 1 bath

Horizon, Manchester M16

North West, England · M16

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£25,322

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£89,669

↗ 28%After 5 Years

Return On Investment

112%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,148	£20,450	£20,757	£21,276	£21,808	£104,439
Total Expenses	£14,472	£14,552	£14,624	£14,717	£14,813	£73,178
Profit Before Tax	£5,676	£5,898	£6,133	£6,559	£6,995	£31,261
Profit After Tax	£4,598	£4,778	£4,968	£5,312	£5,666	£25,322
Change In Property Value	£9,750	£18,411	£21,190	£22,461	£17,857	£89,669
Net Return	£14,348	£23,189	£26,158	£27,774	£23,522	£114,990
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	14%	23%	26%	27%	23%	112%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change