Flat
M16
1 bed
1 bath
Manchester Property Investment, Manchester M16
North West, England · M16
View property listing
Initial Investment
£51,985First YearProfit From Rental Income
£4,327
↗ 8%After 5 Years
Change In Property Value
£43,777
↗ 26%After 5 Years
Return On Investment
93%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,536 | £10,694 | £10,961 | £11,235 | £11,572 | £54,999 |
| Total Expenses | £9,796 | £9,858 | £9,928 | £9,999 | £10,075 | £49,657 |
| Profit Before Tax | £740 | £836 | £1,034 | £1,236 | £1,497 | £5,342 |
| Profit After Tax | £599 | £677 | £837 | £1,001 | £1,213 | £4,327 |
| Change In Property Value | £5,099 | £5,251 | £9,916 | £11,413 | £12,098 | £43,777 |
| Net Return | £5,698 | £5,929 | £10,754 | £12,414 | £13,310 | £48,104 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 11% | 11% | 21% | 24% | 26% | 93% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change