Flat M16 2 beds 2 baths

Manchester M16

North West, England · M16

Initial Investment

First Year

£94,645First Year

Profit From Rental Income

After 5 Years

£34,552

↗ 37%After 5 Years

Change In Property Value

After 5 Years

£78,120

↗ 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	£24,108	£24,470	£25,081	£25,708	£26,480	£125,847
Total Expenses	£16,443	£16,525	£16,629	£16,736	£16,856	£83,190
Profit Before Tax	£7,665	£7,944	£8,452	£8,972	£9,624	£42,657
Profit After Tax	£6,208	£6,435	£6,846	£7,268	£7,795	£34,552
Change In Property Value	£9,098	£9,371	£17,696	£20,366	£21,588	£78,120
Net Return	£15,307	£15,806	£24,542	£27,634	£29,384	£112,672
Return From Rental Income (%)	7%	7%	7%	8%	8%	37%
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