Flat
M16
3 beds
3 baths
Manchester Property Investment, Manchester M16
North West, England · M16
View property listing
Initial Investment
£102,232First YearProfit From Rental Income
£37,645
↗ 37%After 5 Years
Change In Property Value
£83,703
↗ 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 | £25,836 | £26,224 | £26,879 | £27,551 | £28,378 | £134,867 |
| Total Expenses | £17,476 | £17,561 | £17,669 | £17,780 | £17,906 | £88,392 |
| Profit Before Tax | £8,360 | £8,663 | £9,210 | £9,771 | £10,472 | £46,475 |
| Profit After Tax | £6,772 | £7,017 | £7,460 | £7,914 | £8,482 | £37,645 |
| Change In Property Value | £9,749 | £10,041 | £18,961 | £21,822 | £23,131 | £83,703 |
| Net Return | £16,520 | £17,058 | £26,421 | £29,736 | £31,614 | £121,349 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| Total Net Return (%) | 16% | 17% | 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