Flat M16 3 beds 3 baths

Alexandra Road, Manchester M16

North West, England · M16

Initial Investment

First Year

£63,100First Year

Profit From Rental Income

After 5 Years

£20,887

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£53,321

↗ 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	£16,452	£16,699	£17,116	£17,544	£18,070	£85,882
Total Expenses	£11,858	£11,929	£12,013	£12,100	£12,195	£60,095
Profit Before Tax	£4,594	£4,770	£5,103	£5,444	£5,875	£25,787
Profit After Tax	£3,721	£3,864	£4,133	£4,410	£4,759	£20,887
Change In Property Value	£6,210	£6,396	£12,078	£13,901	£14,735	£53,321
Net Return	£9,931	£10,260	£16,212	£18,311	£19,494	£74,208
Return From Rental Income (%)	6%	6%	7%	7%	8%	33%
Total Net Return (%)	16%	16%	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