Flat
M16
1 bed
1 bath
Manchester Property Investment, Manchester M16
North West, England · M16
View property listing
Initial Investment
£53,485First YearProfit From Rental Income
£4,711
↗ 9%After 5 Years
Change In Property Value
£45,065
↗ 26%After 5 Years
Return On Investment
93%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,848 | £11,011 | £11,286 | £11,568 | £11,915 | £56,628 |
| Total Expenses | £10,026 | £10,088 | £10,159 | £10,231 | £10,308 | £50,812 |
| Profit Before Tax | £822 | £923 | £1,127 | £1,337 | £1,607 | £5,816 |
| Profit After Tax | £666 | £747 | £913 | £1,083 | £1,302 | £4,711 |
| Change In Property Value | £5,249 | £5,406 | £10,208 | £11,749 | £12,454 | £45,065 |
| Net Return | £5,914 | £6,153 | £11,121 | £12,832 | £13,755 | £49,776 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 11% | 12% | 21% | 24% | 26% | 93% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change