Flat M16 1 bed 1 bath

Manchester Property Investment, Manchester M16

North West, England · M16

Initial Investment

First Year

£46,000First Year

Profit From Rental Income

After 5 Years

£12,830

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£38,638

↗ 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	£11,928	£12,107	£12,410	£12,720	£13,101	£62,266
Total Expenses	£9,144	£9,208	£9,281	£9,356	£9,437	£46,426
Profit Before Tax	£2,784	£2,899	£3,128	£3,364	£3,665	£15,840
Profit After Tax	£2,255	£2,348	£2,534	£2,725	£2,968	£12,830
Change In Property Value	£4,500	£4,635	£8,752	£10,073	£10,678	£38,638
Net Return	£6,755	£6,983	£11,286	£12,798	£13,646	£51,468
Return From Rental Income (%)	5%	5%	6%	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