Flat
M16
1 bed
1 bath
Horizon, Manchester M16
North West, England · M16
View property listing
Initial Investment
£90,000First YearProfit From Rental Income
£21,675
↗ 24%After 5 Years
Change In Property Value
£80,012
↗ 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 | £13,128 | £13,205 | £13,274 | £13,362 | £13,452 | £66,421 |
| Profit Before Tax | £4,848 | £5,040 | £5,246 | £5,620 | £6,005 | £26,759 |
| Profit After Tax | £3,927 | £4,083 | £4,249 | £4,553 | £4,864 | £21,675 |
| Change In Property Value | £8,700 | £16,429 | £18,908 | £20,042 | £15,934 | £80,012 |
| Net Return | £12,627 | £20,511 | £23,157 | £24,595 | £20,798 | £101,687 |
| 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