Flat
M16
2 beds
2 baths
Manchester Property Investment, Manchester M16
North West, England · M16
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£25,585
↗ 35%After 5 Years
Change In Property Value
£61,821
↗ 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 | £19,080 | £19,366 | £19,850 | £20,347 | £20,957 | £99,600 |
| Total Expenses | £13,430 | £13,505 | £13,596 | £13,689 | £13,793 | £68,013 |
| Profit Before Tax | £5,650 | £5,862 | £6,254 | £6,657 | £7,164 | £31,587 |
| Profit After Tax | £4,577 | £4,748 | £5,066 | £5,392 | £5,803 | £25,585 |
| Change In Property Value | £7,200 | £7,416 | £14,004 | £16,117 | £17,084 | £61,821 |
| Net Return | £11,777 | £12,164 | £19,070 | £21,509 | £22,887 | £87,407 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 16% | 17% | 26% | 29% | 31% | 120% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change