Flat
M16
1 bed
1 bath
West Point, Chester Road, Manchester M16
North West, England · M16
View property listing
Initial Investment
£40,000First YearProfit From Rental Income
£1,339
↗ 3%After 5 Years
Change In Property Value
£33,487
↗ 26%After 5 Years
Return On Investment
87%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,064 | £8,185 | £8,390 | £8,599 | £8,857 | £42,095 |
| Total Expenses | £7,964 | £8,022 | £8,086 | £8,151 | £8,219 | £40,442 |
| Profit Before Tax | £100 | £163 | £304 | £449 | £638 | £1,654 |
| Profit After Tax | £81 | £132 | £246 | £364 | £517 | £1,339 |
| Change In Property Value | £3,900 | £4,017 | £7,585 | £8,730 | £9,254 | £33,487 |
| Net Return | £3,981 | £4,149 | £7,832 | £9,094 | £9,771 | £34,826 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 10% | 10% | 20% | 23% | 24% | 87% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change