Flat
M16
2 beds
2 baths
Manchester Property Investment, Manchester M16
North West, England · M16
View property listing
Initial Investment
£75,985First YearProfit From Rental Income
£10,333
↗ 14%After 5 Years
Change In Property Value
£64,384
↗ 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 | £15,492 | £15,724 | £16,117 | £16,520 | £17,016 | £80,870 |
| Total Expenses | £13,466 | £13,535 | £13,617 | £13,702 | £13,794 | £68,114 |
| Profit Before Tax | £2,026 | £2,189 | £2,500 | £2,819 | £3,222 | £12,756 |
| Profit After Tax | £1,641 | £1,773 | £2,025 | £2,283 | £2,610 | £10,333 |
| Change In Property Value | £7,499 | £7,723 | £14,584 | £16,785 | £17,793 | £64,384 |
| Net Return | £9,140 | £9,497 | £16,609 | £19,069 | £20,402 | £74,717 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 12% | 12% | 22% | 25% | 27% | 98% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change