Flat
M16
2 beds
2 baths
Manchester Property Investment, Manchester M16
North West, England · M16
View property listing
Initial Investment
£72,985First YearProfit From Rental Income
£25,593
↗ 35%After 5 Years
Change In Property Value
£61,808
↗ 26%After 5 Years
Return On Investment
120%
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 | £19,080 | £19,366 | £19,850 | £20,347 | £20,957 | £99,600 |
| Total Expenses | £13,428 | £13,503 | £13,594 | £13,688 | £13,791 | £68,003 |
| Profit Before Tax | £5,652 | £5,864 | £6,256 | £6,659 | £7,166 | £31,597 |
| Profit After Tax | £4,578 | £4,749 | £5,068 | £5,394 | £5,804 | £25,593 |
| Change In Property Value | £7,199 | £7,414 | £14,001 | £16,114 | £17,081 | £61,808 |
| Net Return | £11,777 | £12,164 | £19,069 | £21,508 | £22,885 | £87,402 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 16% | 17% | 26% | 29% | 31% | 120% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change