Flat
M16
2 beds
2 baths
Manchester Property Investment, Manchester M16
North West, England · M16
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£26,992
↗ 36%After 5 Years
Change In Property Value
£64,397
↗ 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 | £19,872 | £20,170 | £20,674 | £21,191 | £21,827 | £103,735 |
| Total Expenses | £13,906 | £13,982 | £14,075 | £14,171 | £14,277 | £70,410 |
| Profit Before Tax | £5,966 | £6,188 | £6,599 | £7,020 | £7,550 | £33,324 |
| Profit After Tax | £4,833 | £5,013 | £5,345 | £5,687 | £6,116 | £26,992 |
| Change In Property Value | £7,500 | £7,725 | £14,587 | £16,789 | £17,796 | £64,397 |
| Net Return | £12,333 | £12,738 | £19,933 | £22,475 | £23,912 | £91,390 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 36% |
| Total Net Return (%) | 16% | 17% | 26% | 30% | 31% | 120% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change