Flat
M16
1 bed
1 bath
Manchester Property Investment, Manchester M16
North West, England · M16
View property listing
Initial Investment
£53,485First YearProfit From Rental Income
£9,731
↗ 18%After 5 Years
Change In Property Value
£48,269
↗ 28%After 5 Years
Return On Investment
108%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,848 | £11,011 | £11,176 | £11,455 | £11,742 | £56,232 |
| Total Expenses | £8,714 | £8,780 | £8,838 | £8,907 | £8,979 | £44,218 |
| Profit Before Tax | £2,134 | £2,231 | £2,338 | £2,548 | £2,763 | £12,014 |
| Profit After Tax | £1,729 | £1,807 | £1,894 | £2,064 | £2,238 | £9,731 |
| Change In Property Value | £5,249 | £9,911 | £11,407 | £12,091 | £9,612 | £48,269 |
| Net Return | £6,977 | £11,718 | £13,301 | £14,155 | £11,850 | £58,001 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 13% | 22% | 25% | 26% | 22% | 108% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change