Flat
M16
1 bed
1 bath
Horizon, Manchester M16
North West, England · M16
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£22,730
↗ 24%After 5 Years
Change In Property Value
£82,771
↗ 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 | £18,600 | £18,879 | £19,162 | £19,641 | £20,132 | £96,415 |
| Total Expenses | £13,513 | £13,590 | £13,660 | £13,749 | £13,841 | £68,353 |
| Profit Before Tax | £5,088 | £5,289 | £5,502 | £5,892 | £6,291 | £28,061 |
| Profit After Tax | £4,121 | £4,284 | £4,457 | £4,772 | £5,096 | £22,730 |
| Change In Property Value | £9,000 | £16,995 | £19,560 | £20,733 | £16,483 | £82,771 |
| Net Return | £13,121 | £21,279 | £24,017 | £25,506 | £21,579 | £105,501 |
| 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