Flat M16 1 bed 1 bath

Manchester Property Investment, Manchester M16

North West, England · M16

Initial Investment

First Year

£52,000First Year

Profit From Rental Income

After 5 Years

£15,644

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£43,790

↗ 26%After 5 Years

Return On Investment

114%

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	£13,512	£13,715	£14,058	£14,409	£14,841	£70,534
Total Expenses	£10,096	£10,162	£10,239	£10,318	£10,404	£51,220
Profit Before Tax	£3,416	£3,552	£3,818	£4,091	£4,437	£19,314
Profit After Tax	£2,767	£2,877	£3,093	£3,313	£3,594	£15,644
Change In Property Value	£5,100	£5,253	£9,919	£11,416	£12,101	£43,790
Net Return	£7,867	£8,130	£13,012	£14,730	£15,695	£59,434
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	15%	16%	25%	28%	30%	114%

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