Flat
M16
2 beds
2 baths
Manchester Property Investment, Manchester M16
North West, England · M16
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£34,119
↗ 36%After 5 Years
Change In Property Value
£77,277
↗ 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 | £23,856 | £24,214 | £24,819 | £25,440 | £26,203 | £124,532 |
| Total Expenses | £16,288 | £16,370 | £16,473 | £16,579 | £16,698 | £82,409 |
| Profit Before Tax | £7,568 | £7,844 | £8,346 | £8,860 | £9,505 | £42,123 |
| Profit After Tax | £6,130 | £6,354 | £6,760 | £7,177 | £7,699 | £34,119 |
| Change In Property Value | £9,000 | £9,270 | £17,505 | £20,146 | £21,355 | £77,277 |
| Net Return | £15,130 | £15,624 | £24,265 | £27,323 | £29,054 | £111,396 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 36% |
| Total Net Return (%) | 16% | 17% | 26% | 29% | 31% | 119% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change