Flat M16 2 beds 1 bath

Woodgate Road, Whalley Range, Manchester. M16

North West, England · M16

Initial Investment

First Year

£56,500First Year

Profit From Rental Income

After 5 Years

£5,471

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£47,654

↗ 26%After 5 Years

Return On Investment

94%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,472	£11,644	£11,935	£12,234	£12,601	£59,885
Total Expenses	£10,487	£10,550	£10,622	£10,696	£10,775	£53,131
Profit Before Tax	£985	£1,094	£1,313	£1,538	£1,825	£6,754
Profit After Tax	£798	£886	£1,063	£1,245	£1,478	£5,471
Change In Property Value	£5,550	£5,717	£10,795	£12,424	£13,169	£47,654
Net Return	£6,348	£6,602	£11,858	£13,669	£14,647	£53,125
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	11%	12%	21%	24%	26%	94%

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