Flat
M16
3 beds
3 baths
Manchester Property Investment, Manchester M16
North West, England · M16
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£30,551
↗ 26%After 5 Years
Change In Property Value
£103,464
↗ 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 | £23,256 | £23,605 | £23,959 | £24,558 | £25,172 | £120,549 |
| Total Expenses | £16,391 | £16,476 | £16,553 | £16,654 | £16,758 | £82,832 |
| Profit Before Tax | £6,865 | £7,129 | £7,406 | £7,904 | £8,414 | £37,717 |
| Profit After Tax | £5,560 | £5,774 | £5,999 | £6,402 | £6,815 | £30,551 |
| Change In Property Value | £11,250 | £21,244 | £24,450 | £25,917 | £20,604 | £103,464 |
| Net Return | £16,810 | £27,018 | £30,449 | £32,319 | £27,419 | £134,015 |
| 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