Flat
M16
1 bed
1 bath
Manchester Property Investment, Manchester M16
North West, England · M16
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£4,319
↗ 8%After 5 Years
Change In Property Value
£43,790
↗ 26%After 5 Years
Return On Investment
93%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,536 | £10,694 | £10,961 | £11,235 | £11,572 | £54,999 |
| Total Expenses | £9,798 | £9,860 | £9,930 | £10,001 | £10,077 | £49,667 |
| Profit Before Tax | £738 | £834 | £1,032 | £1,234 | £1,495 | £5,332 |
| Profit After Tax | £597 | £675 | £836 | £1,000 | £1,211 | £4,319 |
| Change In Property Value | £5,100 | £5,253 | £9,919 | £11,416 | £12,101 | £43,790 |
| Net Return | £5,697 | £5,928 | £10,755 | £12,416 | £13,312 | £48,109 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 11% | 11% | 21% | 24% | 26% | 93% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change