Flat M16 3 beds 3 baths

Manchester Property Investment, Manchester M16

North West, England · M16

Initial Investment

First Year

£102,232First Year

Profit From Rental Income

After 5 Years

£25,328

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£89,655

↗ 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	£20,148	£20,450	£20,757	£21,276	£21,808	£104,439
Total Expenses	£14,470	£14,550	£14,622	£14,716	£14,812	£73,170
Profit Before Tax	£5,678	£5,900	£6,135	£6,560	£6,996	£31,269
Profit After Tax	£4,599	£4,779	£4,969	£5,314	£5,667	£25,328
Change In Property Value	£9,749	£18,408	£21,186	£22,458	£17,854	£89,655
Net Return	£14,348	£23,187	£26,156	£27,771	£23,521	£114,983
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	14%	23%	26%	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