Flat M16 1 bed 1 bath

Horizon, Manchester M16

North West, England · M16

Initial Investment

First Year

£128,675First Year

Profit From Rental Income

After 5 Years

£48,338

↗ 38%After 5 Years

Change In Property Value

After 5 Years

£103,164

↗ 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	£31,836	£32,314	£33,121	£33,949	£34,968	£166,188
Total Expenses	£21,073	£21,167	£21,291	£21,418	£21,562	£106,511
Profit Before Tax	£10,763	£11,146	£11,830	£12,532	£13,406	£59,677
Profit After Tax	£8,718	£9,029	£9,583	£10,151	£10,859	£48,338
Change In Property Value	£12,015	£12,375	£23,369	£26,896	£28,509	£103,164
Net Return	£20,733	£21,404	£32,952	£37,046	£39,368	£151,503
Return From Rental Income (%)	7%	7%	7%	8%	8%	38%
Total Net Return (%)	16%	17%	26%	29%	31%	118%

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