Flat M16 1 bed 1 bath

Manchester Property Investment, Manchester M16

North West, England · M16

Initial Investment

First Year

£66,985First Year

Profit From Rental Income

After 5 Years

£14,388

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£60,685

↗ 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	£13,632	£13,836	£14,044	£14,395	£14,755	£70,663
Total Expenses	£10,440	£10,511	£10,572	£10,649	£10,728	£52,900
Profit Before Tax	£3,192	£3,326	£3,472	£3,746	£4,027	£17,763
Profit After Tax	£2,585	£2,694	£2,812	£3,034	£3,262	£14,388
Change In Property Value	£6,599	£12,460	£14,341	£15,201	£12,085	£60,685
Net Return	£9,184	£15,154	£17,153	£18,235	£15,347	£75,073
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	14%	23%	26%	27%	23%	112%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change