Flat M16 2 beds 1 bath

Woodgate Road, Whalley Range, Manchester. M16

North West, England · M16

Initial Investment

First Year

£56,500First Year

Profit From Rental Income

After 5 Years

£17,801

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£47,654

↗ 26%After 5 Years

Return On Investment

116%

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	£14,712	£14,933	£15,306	£15,689	£16,159	£76,799
Total Expenses	£10,811	£10,879	£10,959	£11,042	£11,131	£54,823
Profit Before Tax	£3,901	£4,054	£4,347	£4,647	£5,028	£21,976
Profit After Tax	£3,160	£3,283	£3,521	£3,764	£4,073	£17,801
Change In Property Value	£5,550	£5,717	£10,795	£12,424	£13,169	£47,654
Net Return	£8,710	£9,000	£14,315	£16,188	£17,242	£65,455
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	15%	16%	25%	29%	31%	116%

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