Flat
M16
1 bed
1 bath
Manchester Property Investment, Manchester M16
North West, England · M16
View property listing
Initial Investment
£51,985First YearProfit From Rental Income
£15,652
↗ 30%After 5 Years
Change In Property Value
£43,777
↗ 26%After 5 Years
Return On Investment
114%
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 | £13,512 | £13,715 | £14,058 | £14,409 | £14,841 | £70,534 |
| Total Expenses | £10,094 | £10,160 | £10,237 | £10,316 | £10,402 | £51,211 |
| Profit Before Tax | £3,418 | £3,554 | £3,820 | £4,092 | £4,439 | £19,324 |
| Profit After Tax | £2,769 | £2,879 | £3,094 | £3,315 | £3,595 | £15,652 |
| Change In Property Value | £5,099 | £5,251 | £9,916 | £11,413 | £12,098 | £43,777 |
| Net Return | £7,867 | £8,131 | £13,011 | £14,728 | £15,693 | £59,430 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 114% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change