Flat M16 1 bed 1 bath

Seymour Grove, Manchester M16

North West, England · M16

Initial Investment

First Year

£43,000First Year

Profit From Rental Income

After 5 Years

£11,423

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£36,062

↗ 26%After 5 Years

Return On Investment

110%

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	£11,136	£11,303	£11,586	£11,875	£12,232	£58,131
Total Expenses	£8,668	£8,731	£8,802	£8,875	£8,953	£44,029
Profit Before Tax	£2,468	£2,572	£2,784	£3,000	£3,278	£14,103
Profit After Tax	£1,999	£2,084	£2,255	£2,430	£2,655	£11,423
Change In Property Value	£4,200	£4,326	£8,169	£9,402	£9,966	£36,062
Net Return	£6,199	£6,410	£10,424	£11,832	£12,621	£47,485
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	14%	15%	24%	28%	29%	110%

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