Flat
M16
1 bed
1 bath
Horizon, Manchester M16
North West, England · M16
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£14,118
↗ 15%After 5 Years
Change In Property Value
£77,277
↗ 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 | £18,600 | £18,879 | £19,351 | £19,835 | £20,430 | £97,095 |
| Total Expenses | £15,763 | £15,836 | £15,927 | £16,019 | £16,121 | £79,665 |
| Profit Before Tax | £2,838 | £3,043 | £3,424 | £3,816 | £4,309 | £17,429 |
| Profit After Tax | £2,298 | £2,465 | £2,774 | £3,091 | £3,490 | £14,118 |
| Change In Property Value | £9,000 | £9,270 | £17,505 | £20,146 | £21,355 | £77,277 |
| Net Return | £11,298 | £11,735 | £20,279 | £23,237 | £24,845 | £91,394 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 12% | 13% | 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