Flat
M16
1 bed
1 bath
Horizon, Manchester M16
North West, England · M16
View property listing
Initial Investment
£89,982First YearProfit From Rental Income
£21,681
↗ 24%After 5 Years
Change In Property Value
£79,998
↗ 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 | £17,976 | £18,246 | £18,519 | £18,982 | £19,457 | £93,180 |
| Total Expenses | £13,127 | £13,204 | £13,272 | £13,360 | £13,450 | £66,413 |
| Profit Before Tax | £4,849 | £5,042 | £5,247 | £5,622 | £6,007 | £26,767 |
| Profit After Tax | £3,928 | £4,084 | £4,250 | £4,554 | £4,865 | £21,681 |
| Change In Property Value | £8,699 | £16,426 | £18,904 | £20,039 | £15,931 | £79,998 |
| Net Return | £12,626 | £20,510 | £23,155 | £24,593 | £20,796 | £101,679 |
| Return From Rental Income (%) | 4% | 5% | 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