Flat
M16
1 bed
1 bath
Horizon, Manchester M16
North West, England · M16
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£48,282
↗ 38%After 5 Years
Change In Property Value
£103,035
↗ 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 | £31,800 | £32,277 | £33,084 | £33,911 | £34,928 | £166,000 |
| Total Expenses | £21,050 | £21,144 | £21,267 | £21,394 | £21,538 | £106,393 |
| Profit Before Tax | £10,750 | £11,133 | £11,817 | £12,517 | £13,390 | £59,607 |
| Profit After Tax | £8,708 | £9,018 | £9,571 | £10,139 | £10,846 | £48,282 |
| Change In Property Value | £12,000 | £12,360 | £23,340 | £26,862 | £28,474 | £103,035 |
| Net Return | £20,708 | £21,378 | £32,911 | £37,001 | £39,320 | £151,317 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 38% |
| Total Net Return (%) | 16% | 17% | 26% | 29% | 31% | 118% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change