Flat
M16
1 bed
1 bath
Horizon, Manchester M16
North West, England · M16
View property listing
Initial Investment
£119,732First YearProfit From Rental Income
£30,512
↗ 25%After 5 Years
Change In Property Value
£103,450
↗ 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 | £23,244 | £23,593 | £23,947 | £24,545 | £25,159 | £120,487 |
| Total Expenses | £16,388 | £16,473 | £16,550 | £16,651 | £16,755 | £82,818 |
| Profit Before Tax | £6,856 | £7,119 | £7,397 | £7,894 | £8,403 | £37,669 |
| Profit After Tax | £5,553 | £5,767 | £5,991 | £6,394 | £6,807 | £30,512 |
| Change In Property Value | £11,249 | £21,241 | £24,446 | £25,913 | £20,601 | £103,450 |
| Net Return | £16,802 | £27,008 | £30,438 | £32,307 | £27,408 | £133,962 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 14% | 23% | 25% | 27% | 23% | 112% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change