Flat M16 1 bed 1 bath

Horizon, Manchester M16

North West, England · M16

Initial Investment

First Year

£86,482First Year

Profit From Rental Income

After 5 Years

£31,267

↗ 36%After 5 Years

Change In Property Value

After 5 Years

£72,112

↗ 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	£22,260	£22,594	£23,159	£23,738	£24,450	£116,200
Total Expenses	£15,333	£15,412	£15,512	£15,614	£15,727	£77,598
Profit Before Tax	£6,927	£7,181	£7,647	£8,124	£8,722	£38,602
Profit After Tax	£5,611	£5,817	£6,194	£6,581	£7,065	£31,267
Change In Property Value	£8,399	£8,650	£16,335	£18,800	£19,928	£72,112
Net Return	£14,009	£14,467	£22,529	£25,381	£26,993	£103,379
Return From Rental Income (%)	6%	7%	7%	8%	8%	36%
Total Net Return (%)	16%	17%	26%	29%	31%	120%

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