Flat
M16
1 bed
1 bath
Horizon, Manchester M16
North West, England · M16
View property listing
Initial Investment
£89,982First YearProfit From Rental Income
£13,358
↗ 15%After 5 Years
Change In Property Value
£74,688
↗ 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 | £17,976 | £18,246 | £18,702 | £19,169 | £19,744 | £93,837 |
| Total Expenses | £15,301 | £15,374 | £15,463 | £15,554 | £15,654 | £77,346 |
| Profit Before Tax | £2,675 | £2,871 | £3,239 | £3,616 | £4,091 | £16,491 |
| Profit After Tax | £2,166 | £2,326 | £2,623 | £2,929 | £3,313 | £13,358 |
| Change In Property Value | £8,699 | £8,959 | £16,918 | £19,472 | £20,640 | £74,688 |
| Net Return | £10,865 | £11,285 | £19,542 | £22,400 | £23,953 | £88,046 |
| 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