Flat
M16
2 beds
2 baths
Manchester Property Investment, Manchester M16
North West, England · M16
View property listing
Initial Investment
£72,985First YearProfit From Rental Income
£16,498
↗ 23%After 5 Years
Change In Property Value
£66,203
↗ 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 | £14,880 | £15,103 | £15,330 | £15,713 | £16,106 | £77,132 |
| Total Expenses | £11,208 | £11,281 | £11,344 | £11,425 | £11,506 | £56,764 |
| Profit Before Tax | £3,672 | £3,822 | £3,985 | £4,288 | £4,599 | £20,367 |
| Profit After Tax | £2,974 | £3,096 | £3,228 | £3,474 | £3,725 | £16,498 |
| Change In Property Value | £7,199 | £13,593 | £15,645 | £16,583 | £13,184 | £66,203 |
| Net Return | £10,173 | £16,689 | £18,873 | £20,057 | £16,909 | £82,700 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 23% |
| 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