Flat M16 1 bed 1 bath

Manchester Property Investment, Manchester M16

North West, England · M16

Initial Investment

First Year

£51,985First Year

Profit From Rental Income

After 5 Years

£9,204

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£46,890

↗ 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	£10,536	£10,694	£10,854	£11,126	£11,404	£54,614
Total Expenses	£8,522	£8,588	£8,645	£8,714	£8,784	£43,251
Profit Before Tax	£2,014	£2,106	£2,210	£2,412	£2,620	£11,363
Profit After Tax	£1,632	£1,706	£1,790	£1,954	£2,122	£9,204
Change In Property Value	£5,099	£9,628	£11,081	£11,745	£9,338	£46,890
Net Return	£6,730	£11,334	£12,871	£13,699	£11,460	£56,094
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	13%	22%	25%	26%	22%	108%

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