Flat M16 3 beds 3 baths

Manchester Property Investment, Manchester M16

North West, England · M16

Initial Investment

First Year

£119,732First Year

Profit From Rental Income

After 5 Years

£30,512

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£103,450

↗ 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	£23,244	£23,593	£23,947	£24,545	£25,159	£120,487
Total Expenses	£16,388	£16,473	£16,550	£16,651	£16,755	£82,818
Profit Before Tax	£6,856	£7,119	£7,397	£7,894	£8,403	£37,669
Profit After Tax	£5,553	£5,767	£5,991	£6,394	£6,807	£30,512
Change In Property Value	£11,249	£21,241	£24,446	£25,913	£20,601	£103,450
Net Return	£16,802	£27,008	£30,438	£32,307	£27,408	£133,962
Return From Rental Income (%)	5%	5%	5%	5%	6%	25%
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