Flat M16 2 beds 1 bath

Range Road, Manchester, Greater Manchester M16

North West, England · M16

Initial Investment

First Year

£43,000First Year

Profit From Rental Income

After 5 Years

£2,062

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£36,062

↗ 26%After 5 Years

Return On Investment

89%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,676	£8,806	£9,026	£9,252	£9,530	£45,290
Total Expenses	£8,422	£8,481	£8,546	£8,613	£8,683	£42,745
Profit Before Tax	£254	£325	£480	£639	£847	£2,545
Profit After Tax	£206	£263	£389	£518	£686	£2,062
Change In Property Value	£4,200	£4,326	£8,169	£9,402	£9,966	£36,062
Net Return	£4,406	£4,589	£8,558	£9,920	£10,652	£38,124
Return From Rental Income (%)	0%	1%	1%	1%	2%	5%
Total Net Return (%)	10%	11%	20%	23%	25%	89%

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