Flat
M16
1 bed
1 bath
Manchester Property Investment, Manchester M16
North West, England · M16
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£2,829
↗ 6%After 5 Years
Change In Property Value
£38,638
↗ 26%After 5 Years
Return On Investment
90%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,300 | £9,439 | £9,675 | £9,917 | £10,215 | £48,547 |
| Total Expenses | £8,881 | £8,941 | £9,008 | £9,076 | £9,148 | £45,054 |
| Profit Before Tax | £419 | £498 | £668 | £842 | £1,067 | £3,493 |
| Profit After Tax | £339 | £404 | £541 | £682 | £864 | £2,829 |
| Change In Property Value | £4,500 | £4,635 | £8,752 | £10,073 | £10,678 | £38,638 |
| Net Return | £4,839 | £5,039 | £9,293 | £10,755 | £11,542 | £41,468 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 11% | 11% | 20% | 23% | 25% | 90% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change