Flat M16 3 beds 3 baths

Manchester Property Investment, Manchester M16

North West, England · M16

Initial Investment

First Year

£110,982First Year

Profit From Rental Income

After 5 Years

£41,163

↗ 37%After 5 Years

Change In Property Value

After 5 Years

£90,143

↗ 26%After 5 Years

Return On Investment

118%

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	£27,816	£28,233	£28,939	£29,663	£30,552	£145,203
Total Expenses	£18,666	£18,754	£18,867	£18,983	£19,115	£94,385
Profit Before Tax	£9,150	£9,480	£10,072	£10,679	£11,437	£50,818
Profit After Tax	£7,412	£7,679	£8,158	£8,650	£9,264	£41,163
Change In Property Value	£10,499	£10,813	£20,419	£23,501	£24,911	£90,143
Net Return	£17,910	£18,492	£28,578	£32,151	£34,175	£131,306
Return From Rental Income (%)	7%	7%	7%	8%	8%	37%
Total Net Return (%)	16%	17%	26%	29%	31%	118%

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