Flat M16 1 bed 1 bath

Manchester Property Investment, Manchester M16

North West, England · M16

Initial Investment

First Year

£45,985First Year

Profit From Rental Income

After 5 Years

£12,793

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£38,625

↗ 26%After 5 Years

Return On Investment

112%

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	£11,916	£12,095	£12,397	£12,707	£13,088	£62,203
Total Expenses	£9,141	£9,205	£9,278	£9,353	£9,434	£46,410
Profit Before Tax	£2,775	£2,890	£3,119	£3,354	£3,655	£15,793
Profit After Tax	£2,248	£2,341	£2,527	£2,717	£2,960	£12,793
Change In Property Value	£4,499	£4,633	£8,750	£10,070	£10,674	£38,625
Net Return	£6,746	£6,974	£11,276	£12,787	£13,634	£51,418
Return From Rental Income (%)	5%	5%	5%	6%	6%	28%
Total Net Return (%)	15%	15%	25%	28%	30%	112%

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