Flat
M16
1 bed
1 bath
Horizon, Manchester M16
North West, England · M16
View property listing
Initial Investment
£128,675First YearProfit From Rental Income
£33,168
↗ 26%After 5 Years
Change In Property Value
£110,499
↗ 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 | £24,828 | £25,200 | £25,578 | £26,218 | £26,873 | £128,698 |
| Total Expenses | £17,369 | £17,456 | £17,535 | £17,641 | £17,749 | £87,750 |
| Profit Before Tax | £7,459 | £7,744 | £8,043 | £8,577 | £9,124 | £40,949 |
| Profit After Tax | £6,042 | £6,273 | £6,515 | £6,948 | £7,391 | £33,168 |
| Change In Property Value | £12,015 | £22,688 | £26,112 | £27,679 | £22,005 | £110,499 |
| Net Return | £18,057 | £28,961 | £32,627 | £34,626 | £29,396 | £143,668 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 14% | 23% | 25% | 27% | 23% | 112% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change