Flat M16 1 bed 1 bath

Manchester Property Investment, Manchester M16

North West, England · M16

Initial Investment

First Year

£66,985First Year

Profit From Rental Income

After 5 Years

£22,734

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£56,657

↗ 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	£17,484	£17,746	£18,190	£18,645	£19,204	£91,269
Total Expenses	£12,475	£12,547	£12,634	£12,724	£12,822	£63,203
Profit Before Tax	£5,009	£5,199	£5,555	£5,921	£6,382	£28,066
Profit After Tax	£4,057	£4,211	£4,500	£4,796	£5,169	£22,734
Change In Property Value	£6,599	£6,796	£12,834	£14,771	£15,657	£56,657
Net Return	£10,656	£11,008	£17,334	£19,567	£20,826	£79,390
Return From Rental Income (%)	6%	6%	7%	7%	8%	34%
Total Net Return (%)	16%	16%	26%	29%	31%	119%

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