Flat
M16
1 bed
1 bath
Horizon, Manchester M16
North West, England · M16
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£44,718
↗ 37%After 5 Years
Change In Property Value
£96,596
↗ 26%After 5 Years
Return On Investment
118%
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 | £29,808 | £30,255 | £31,011 | £31,787 | £32,740 | £155,602 |
| Total Expenses | £19,859 | £19,950 | £20,068 | £20,190 | £20,328 | £100,394 |
| Profit Before Tax | £9,949 | £10,305 | £10,943 | £11,597 | £12,413 | £55,208 |
| Profit After Tax | £8,059 | £8,347 | £8,864 | £9,394 | £10,054 | £44,718 |
| Change In Property Value | £11,250 | £11,588 | £21,881 | £25,183 | £26,694 | £96,596 |
| Net Return | £19,309 | £19,935 | £30,745 | £34,577 | £36,748 | £141,314 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| Total Net Return (%) | 16% | 17% | 26% | 29% | 31% | 118% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change