Flat M16 2 beds 2 baths

Horizon, Manchester M16

North West, England · M16

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£51,845

↗ 38%After 5 Years

Change In Property Value

After 5 Years

£109,475

↗ 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	£33,792	£34,299	£35,156	£36,035	£37,116	£176,399
Total Expenses	£22,241	£22,338	£22,466	£22,598	£22,749	£112,393
Profit Before Tax	£11,551	£11,961	£12,690	£13,437	£14,367	£64,006
Profit After Tax	£9,356	£9,689	£10,279	£10,884	£11,638	£51,845
Change In Property Value	£12,750	£13,133	£24,799	£28,541	£30,253	£109,475
Net Return	£22,106	£22,821	£35,077	£39,425	£41,891	£161,320
Return From Rental Income (%)	7%	7%	7%	8%	8%	38%
Total Net Return (%)	16%	17%	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