Flat M16 1 bed 1 bath

White City Retail Park, White City Way, Manchester M16

North West, England · M16

Initial Investment

First Year

£25,000First Year

Profit From Rental Income

After 5 Years

£2,889

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£20,607

↗ 26%After 5 Years

Return On Investment

94%

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	£6,360	£6,455	£6,617	£6,782	£6,986	£33,200
Total Expenses	£5,810	£5,866	£5,925	£5,985	£6,048	£29,633
Profit Before Tax	£550	£590	£692	£797	£938	£3,567
Profit After Tax	£446	£478	£561	£646	£759	£2,889
Change In Property Value	£2,400	£2,472	£4,668	£5,372	£5,695	£20,607
Net Return	£2,846	£2,950	£5,229	£6,018	£6,454	£23,496
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	11%	12%	21%	24%	26%	94%

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