Flat
M16
1 bed
1 bath
Manchester Property Investment, Manchester M16
North West, England · M16
View property listing
Initial Investment
£45,985First YearProfit From Rental Income
£7,139
↗ 16%After 5 Years
Change In Property Value
£41,372
↗ 28%After 5 Years
Return On Investment
105%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,300 | £9,439 | £9,581 | £9,821 | £10,066 | £48,207 |
| Total Expenses | £7,755 | £7,819 | £7,874 | £7,940 | £8,007 | £39,393 |
| Profit Before Tax | £1,545 | £1,621 | £1,707 | £1,881 | £2,059 | £8,814 |
| Profit After Tax | £1,252 | £1,313 | £1,383 | £1,524 | £1,668 | £7,139 |
| Change In Property Value | £4,499 | £8,495 | £9,777 | £10,363 | £8,239 | £41,372 |
| Net Return | £5,750 | £9,808 | £11,160 | £11,887 | £9,907 | £48,511 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 13% | 21% | 24% | 26% | 22% | 105% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change