Flat M16 2 beds 2 baths

Manchester Property Investment, Manchester M16

North West, England · M16

Initial Investment

First Year

£75,985First Year

Profit From Rental Income

After 5 Years

£17,507

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£68,962

↗ 28%After 5 Years

Return On Investment

114%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,492	£15,724	£15,960	£16,359	£16,768	£80,304
Total Expenses	£11,591	£11,665	£11,729	£11,811	£11,894	£58,690
Profit Before Tax	£3,901	£4,060	£4,231	£4,548	£4,874	£21,614
Profit After Tax	£3,160	£3,288	£3,427	£3,684	£3,948	£17,507
Change In Property Value	£7,499	£14,160	£16,296	£17,274	£13,733	£68,962
Net Return	£10,658	£17,448	£19,724	£20,958	£17,681	£86,469
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	14%	23%	26%	28%	23%	114%

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