Flat M16 3 beds 3 baths

Manchester Property Investment, Manchester M16

North West, England · M16

Initial Investment

First Year

£119,732First Year

Profit From Rental Income

After 5 Years

£44,726

↗ 37%After 5 Years

Change In Property Value

After 5 Years

£96,583

↗ 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	£19,857	£19,948	£20,066	£20,188	£20,326	£100,384
Profit Before Tax	£9,951	£10,307	£10,945	£11,599	£12,415	£55,218
Profit After Tax	£8,060	£8,349	£8,866	£9,395	£10,056	£44,726
Change In Property Value	£11,249	£11,586	£21,878	£25,180	£26,691	£96,583
Net Return	£19,309	£19,935	£30,744	£34,575	£36,746	£141,309
Return From Rental Income (%)	7%	7%	7%	8%	8%	37%
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