Flat M16 2 beds 2 baths

Manchester Property Investment, Manchester M16

North West, England · M16

Initial Investment

First Year

£93,482First Year

Profit From Rental Income

After 5 Years

£22,736

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£82,757

↗ 28%After 5 Years

Return On Investment

113%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,600	£18,879	£19,162	£19,641	£20,132	£96,415
Total Expenses	£13,511	£13,589	£13,658	£13,748	£13,840	£68,345
Profit Before Tax	£5,089	£5,290	£5,504	£5,893	£6,293	£28,069
Profit After Tax	£4,122	£4,285	£4,458	£4,774	£5,097	£22,736
Change In Property Value	£8,999	£16,992	£19,556	£20,730	£16,480	£82,757
Net Return	£13,121	£21,277	£24,015	£25,503	£21,577	£105,493
Return From Rental Income (%)	4%	5%	5%	5%	5%	24%
Total Net Return (%)	14%	23%	26%	27%	23%	113%

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