Flat M16 1 bed 1 bath

Horizon, Manchester M16

North West, England · M16

Initial Investment

First Year

£90,000First Year

Profit From Rental Income

After 5 Years

£32,667

↗ 36%After 5 Years

Change In Property Value

After 5 Years

£74,701

↗ 26%After 5 Years

Return On Investment

119%

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	£23,052	£23,398	£23,983	£24,582	£25,320	£120,335
Total Expenses	£15,811	£15,892	£15,993	£16,097	£16,213	£80,005
Profit Before Tax	£7,241	£7,506	£7,990	£8,485	£9,107	£40,329
Profit After Tax	£5,865	£6,080	£6,472	£6,873	£7,376	£32,667
Change In Property Value	£8,700	£8,961	£16,921	£19,475	£20,643	£74,701
Net Return	£14,565	£15,041	£23,393	£26,348	£28,020	£107,367
Return From Rental Income (%)	7%	7%	7%	8%	8%	36%
Total Net Return (%)	16%	17%	26%	29%	31%	119%

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