Flat
M16
1 bed
1 bath
Horizon, Manchester M16
North West, England · M16
View property listing
Initial Investment
£110,982First YearProfit From Rental Income
£27,920
↗ 25%After 5 Years
Change In Property Value
£96,552
↗ 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 | £21,696 | £22,021 | £22,352 | £22,911 | £23,483 | £112,463 |
| Total Expenses | £15,429 | £15,512 | £15,586 | £15,684 | £15,783 | £77,994 |
| Profit Before Tax | £6,267 | £6,510 | £6,766 | £7,227 | £7,700 | £34,469 |
| Profit After Tax | £5,076 | £5,273 | £5,480 | £5,854 | £6,237 | £27,920 |
| Change In Property Value | £10,499 | £19,825 | £22,816 | £24,185 | £19,227 | £96,552 |
| Net Return | £15,575 | £25,097 | £28,297 | £30,039 | £25,464 | £124,472 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 25% |
| 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