Flat
M16
1 bed
1 bath
Horizon, Manchester M16
North West, England · M16
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£12,628
↗ 15%After 5 Years
Change In Property Value
£72,125
↗ 26%After 5 Years
Return On Investment
98%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,364 | £17,624 | £18,065 | £18,517 | £19,072 | £90,642 |
| Total Expenses | £14,845 | £14,917 | £15,004 | £15,093 | £15,192 | £75,053 |
| Profit Before Tax | £2,519 | £2,707 | £3,061 | £3,423 | £3,880 | £15,590 |
| Profit After Tax | £2,040 | £2,193 | £2,479 | £2,773 | £3,143 | £12,628 |
| Change In Property Value | £8,400 | £8,652 | £16,338 | £18,803 | £19,932 | £72,125 |
| Net Return | £10,440 | £10,845 | £18,817 | £21,576 | £23,075 | £84,753 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 12% | 13% | 22% | 25% | 27% | 98% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change