Flat
M16
2 beds
2 baths
Manchester Property Investment, Manchester M16
North West, England · M16
View property listing
Initial Investment
£75,985First YearProfit From Rental Income
£27,001
↗ 36%After 5 Years
Change In Property Value
£64,384
↗ 26%After 5 Years
Return On Investment
120%
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 | £19,872 | £20,170 | £20,674 | £21,191 | £21,827 | £103,735 |
| Total Expenses | £13,904 | £13,980 | £14,073 | £14,169 | £14,275 | £70,401 |
| Profit Before Tax | £5,968 | £6,190 | £6,601 | £7,022 | £7,552 | £33,334 |
| Profit After Tax | £4,834 | £5,014 | £5,347 | £5,688 | £6,117 | £27,001 |
| Change In Property Value | £7,499 | £7,723 | £14,584 | £16,785 | £17,793 | £64,384 |
| Net Return | £12,333 | £12,738 | £19,931 | £22,474 | £23,910 | £91,385 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 36% |
| Total Net Return (%) | 16% | 17% | 26% | 30% | 31% | 120% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change