Flat M16 1 bed 1 bath

Horizon, Manchester M16

North West, England · M16

Initial Investment

First Year

£89,982First Year

Profit From Rental Income

After 5 Years

£32,675

↗ 36%After 5 Years

Change In Property Value

After 5 Years

£74,688

↗ 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	£15,809	£15,890	£15,991	£16,095	£16,211	£79,996
Profit Before Tax	£7,243	£7,508	£7,992	£8,487	£9,109	£40,339
Profit After Tax	£5,867	£6,082	£6,473	£6,875	£7,378	£32,675
Change In Property Value	£8,699	£8,959	£16,918	£19,472	£20,640	£74,688
Net Return	£14,565	£15,041	£23,392	£26,346	£28,018	£107,362
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