Flat
M16
1 bed
1 bath
Manchester Property Investment, Manchester M16
North West, England · M16
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£22,771
↗ 34%After 5 Years
Change In Property Value
£56,670
↗ 26%After 5 Years
Return On Investment
119%
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 | £17,496 | £17,758 | £18,202 | £18,657 | £19,217 | £91,331 |
| Total Expenses | £12,478 | £12,550 | £12,638 | £12,727 | £12,826 | £63,219 |
| Profit Before Tax | £5,018 | £5,208 | £5,565 | £5,930 | £6,391 | £28,113 |
| Profit After Tax | £4,064 | £4,219 | £4,507 | £4,804 | £5,177 | £22,771 |
| Change In Property Value | £6,600 | £6,798 | £12,837 | £14,774 | £15,661 | £56,670 |
| Net Return | £10,664 | £11,017 | £17,344 | £19,578 | £20,838 | £79,441 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 34% |
| Total Net Return (%) | 16% | 16% | 26% | 29% | 31% | 119% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change