Flat M16 1 bed 1 bath

Horizon, Manchester M16

North West, England · M16

Initial Investment

First Year

£128,482First Year

Profit From Rental Income

After 5 Years

£33,104

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£110,347

↗ 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	£24,792	£25,164	£25,541	£26,180	£26,834	£128,511
Total Expenses	£17,348	£17,435	£17,514	£17,619	£17,727	£87,642
Profit Before Tax	£7,444	£7,729	£8,028	£8,561	£9,107	£40,869
Profit After Tax	£6,030	£6,261	£6,503	£6,934	£7,377	£33,104
Change In Property Value	£11,999	£22,657	£26,076	£27,641	£21,975	£110,347
Net Return	£18,028	£28,918	£32,579	£34,575	£29,351	£143,451
Return From Rental Income (%)	5%	5%	5%	5%	6%	26%
Total Net Return (%)	14%	23%	25%	27%	23%	112%

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