Flat M16 1 bed 1 bath

Horizon, Manchester M16

North West, England · M16

Initial Investment

First Year

£86,482First Year

Profit From Rental Income

After 5 Years

£12,590

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£72,112

↗ 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	£17,352	£17,612	£18,053	£18,504	£19,059	£90,580
Total Expenses	£14,842	£14,914	£15,001	£15,090	£15,188	£75,036
Profit Before Tax	£2,510	£2,698	£3,051	£3,414	£3,871	£15,543
Profit After Tax	£2,033	£2,185	£2,472	£2,765	£3,135	£12,590
Change In Property Value	£8,399	£8,650	£16,335	£18,800	£19,928	£72,112
Net Return	£10,431	£10,836	£18,807	£21,565	£23,063	£84,702
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	12%	13%	22%	25%	27%	98%

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