Flat M16 3 beds 3 baths

Manchester Property Investment, Manchester M16

North West, England · M16

Initial Investment

First Year

£102,232First Year

Profit From Rental Income

After 5 Years

£16,000

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£83,703

↗ 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	£20,148	£20,450	£20,961	£21,486	£22,130	£105,175
Total Expenses	£16,907	£16,983	£17,077	£17,174	£17,281	£85,423
Profit Before Tax	£3,241	£3,467	£3,884	£4,312	£4,849	£19,753
Profit After Tax	£2,625	£2,808	£3,146	£3,493	£3,928	£16,000
Change In Property Value	£9,749	£10,041	£18,961	£21,822	£23,131	£83,703
Net Return	£12,374	£12,849	£22,107	£25,315	£27,059	£99,703
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	12%	13%	22%	25%	26%	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