Flat
M16
1 bed
1 bath
Manchester Property Investment, Manchester M16
North West, England · M16
View property listing
Initial Investment
£63,985First YearProfit From Rental Income
£21,326
↗ 33%After 5 Years
Change In Property Value
£54,081
↗ 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 | £11,999 | £12,070 | £12,155 | £12,243 | £12,339 | £60,806 |
| Profit Before Tax | £4,693 | £4,872 | £5,211 | £5,557 | £5,995 | £26,329 |
| Profit After Tax | £3,801 | £3,947 | £4,221 | £4,502 | £4,856 | £21,326 |
| Change In Property Value | £6,299 | £6,487 | £12,250 | £14,099 | £14,945 | £54,081 |
| Net Return | £10,100 | £10,434 | £16,471 | £18,601 | £19,801 | £75,407 |
| 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