Flat M16 3 beds 3 baths

Westpoint, 501 Chester Road, Manchester M16

North West, England · M16

Initial Investment

First Year

£67,000First Year

Profit From Rental Income

After 5 Years

£45,239

↗ 68%After 5 Years

Change In Property Value

After 5 Years

£56,670

↗ 26%After 5 Years

Return On Investment

152%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£23,400	£23,751	£24,345	£24,953	£25,702	£122,151
Total Expenses	£13,069	£13,150	£13,252	£13,357	£13,474	£66,301
Profit Before Tax	£10,332	£10,601	£11,093	£11,597	£12,228	£55,850
Profit After Tax	£8,369	£8,587	£8,985	£9,393	£9,905	£45,239
Change In Property Value	£6,600	£6,798	£12,837	£14,774	£15,661	£56,670
Net Return	£14,969	£15,385	£21,822	£24,167	£25,565	£101,908
Return From Rental Income (%)	12%	13%	13%	14%	15%	68%
Total Net Return (%)	22%	23%	33%	36%	38%	152%

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