Flat
M16
3 beds
3 baths
Manchester Property Investment, Manchester M16
North West, England · M16
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£37,637
↗ 37%After 5 Years
Change In Property Value
£83,716
↗ 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 | £25,836 | £26,224 | £26,879 | £27,551 | £28,378 | £134,867 |
| Total Expenses | £17,478 | £17,563 | £17,671 | £17,782 | £17,908 | £88,402 |
| Profit Before Tax | £8,358 | £8,661 | £9,208 | £9,769 | £10,470 | £46,466 |
| Profit After Tax | £6,770 | £7,015 | £7,458 | £7,913 | £8,481 | £37,637 |
| Change In Property Value | £9,750 | £10,043 | £18,964 | £21,825 | £23,135 | £83,716 |
| Net Return | £16,520 | £17,058 | £26,422 | £29,738 | £31,616 | £121,353 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| Total Net Return (%) | 16% | 17% | 26% | 29% | 31% | 119% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change