Flat M16 3 beds 3 baths

Manchester Property Investment, Manchester M16

North West, England · M16

Initial Investment

First Year

£110,982First Year

Profit From Rental Income

After 5 Years

£17,873

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£90,143

↗ 26%After 5 Years

Return On Investment

97%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,696	£22,021	£22,572	£23,136	£23,830	£113,256
Total Expenses	£18,054	£18,132	£18,230	£18,331	£18,443	£91,190
Profit Before Tax	£3,642	£3,889	£4,342	£4,806	£5,388	£22,066
Profit After Tax	£2,950	£3,150	£3,517	£3,892	£4,364	£17,873
Change In Property Value	£10,499	£10,813	£20,419	£23,501	£24,911	£90,143
Net Return	£13,449	£13,964	£23,936	£27,393	£29,275	£108,017
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	12%	13%	22%	25%	26%	97%

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