Flat M16 1 bed 1 bath

Manchester Property Investment, Manchester M16

North West, England · M16

Initial Investment

First Year

£60,985First Year

Profit From Rental Income

After 5 Years

£12,323

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£55,167

↗ 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	£12,396	£12,582	£12,771	£13,090	£13,417	£64,256
Total Expenses	£9,673	£9,742	£9,801	£9,875	£9,951	£49,042
Profit Before Tax	£2,723	£2,840	£2,969	£3,215	£3,467	£15,214
Profit After Tax	£2,206	£2,301	£2,405	£2,604	£2,808	£12,323
Change In Property Value	£5,999	£11,327	£13,037	£13,819	£10,986	£55,167
Net Return	£8,204	£13,628	£15,442	£16,423	£13,794	£67,490
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	13%	22%	25%	27%	23%	111%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change