Flat M16 1 bed 1 bath

Manchester Property Investment, Manchester M16

North West, England · M16

Initial Investment

First Year

£53,485First Year

Profit From Rental Income

After 5 Years

£16,356

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£45,065

↗ 26%After 5 Years

Return On Investment

115%

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	£13,908	£14,117	£14,470	£14,831	£15,276	£72,602
Total Expenses	£10,332	£10,399	£10,477	£10,557	£10,644	£52,409
Profit Before Tax	£3,576	£3,718	£3,992	£4,274	£4,632	£20,193
Profit After Tax	£2,897	£3,011	£3,234	£3,462	£3,752	£16,356
Change In Property Value	£5,249	£5,406	£10,208	£11,749	£12,454	£45,065
Net Return	£8,145	£8,417	£13,442	£15,211	£16,206	£61,421
Return From Rental Income (%)	5%	6%	6%	6%	7%	31%
Total Net Return (%)	15%	16%	25%	28%	30%	115%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change