Flat M16 1 bed 1 bath

Manchester Property Investment, Manchester M16

North West, England · M16

Initial Investment

First Year

£60,985First Year

Profit From Rental Income

After 5 Years

£19,919

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£51,505

↗ 26%After 5 Years

Return On Investment

117%

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	£15,900	£16,138	£16,542	£16,956	£17,464	£83,000
Total Expenses	£11,523	£11,593	£11,676	£11,761	£11,855	£58,408
Profit Before Tax	£4,377	£4,546	£4,866	£5,194	£5,609	£24,592
Profit After Tax	£3,545	£3,682	£3,941	£4,207	£4,544	£19,919
Change In Property Value	£5,999	£6,178	£11,667	£13,428	£14,233	£51,505
Net Return	£9,544	£9,860	£15,608	£17,635	£18,777	£71,424
Return From Rental Income (%)	6%	6%	6%	7%	7%	33%
Total Net Return (%)	16%	16%	26%	29%	31%	117%

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