Flat
M16
1 bed
1 bath
Manchester St, Manchester M16
North West, England · M16
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£21,318
↗ 33%After 5 Years
Change In Property Value
£54,094
↗ 26%After 5 Years
Return On Investment
118%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,692 | £16,942 | £17,366 | £17,800 | £18,334 | £87,135 |
| Total Expenses | £12,001 | £12,072 | £12,157 | £12,245 | £12,341 | £60,815 |
| Profit Before Tax | £4,691 | £4,870 | £5,209 | £5,555 | £5,993 | £26,319 |
| Profit After Tax | £3,800 | £3,945 | £4,219 | £4,500 | £4,855 | £21,318 |
| Change In Property Value | £6,300 | £6,489 | £12,253 | £14,103 | £14,949 | £54,094 |
| Net Return | £10,100 | £10,434 | £16,472 | £18,602 | £19,803 | £75,412 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 33% |
| Total Net Return (%) | 16% | 16% | 26% | 29% | 31% | 118% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change