Flat M16 1 bed 1 bath

Manchester Property Investment, Manchester M16

North West, England · M16

Initial Investment

First Year

£53,500First Year

Profit From Rental Income

After 5 Years

£16,348

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£45,078

↗ 26%After 5 Years

Return On Investment

115%

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	£13,908	£14,117	£14,470	£14,831	£15,276	£72,602
Total Expenses	£10,334	£10,401	£10,479	£10,559	£10,646	£52,419
Profit Before Tax	£3,574	£3,716	£3,990	£4,272	£4,630	£20,183
Profit After Tax	£2,895	£3,010	£3,232	£3,460	£3,750	£16,348
Change In Property Value	£5,250	£5,408	£10,211	£11,752	£12,457	£45,078
Net Return	£8,145	£8,417	£13,443	£15,213	£16,208	£61,426
Return From Rental Income (%)	5%	6%	6%	6%	7%	31%
Total Net Return (%)	15%	16%	25%	28%	30%	115%

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