Flat
M16
6 beds
2 baths
Great Western Street, Manchester M16
North West, England · M16
View property listing
Initial Investment
£179,250First YearProfit From Rental Income
£48,212
↗ 27%After 5 Years
Change In Property Value
£150,367
↗ 28%After 5 Years
Return On Investment
111%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £33,792 | £34,299 | £34,813 | £35,684 | £36,576 | £175,164 |
| Total Expenses | £22,915 | £23,015 | £23,108 | £23,237 | £23,368 | £115,643 |
| Profit Before Tax | £10,877 | £11,284 | £11,706 | £12,447 | £13,207 | £59,521 |
| Profit After Tax | £8,811 | £9,140 | £9,482 | £10,082 | £10,698 | £48,212 |
| Change In Property Value | £16,350 | £30,874 | £35,533 | £37,665 | £29,944 | £150,367 |
| Net Return | £25,161 | £40,014 | £45,015 | £47,748 | £40,642 | £198,579 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 14% | 22% | 25% | 27% | 23% | 111% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change