Flat
M16
3 beds
3 baths
Manchester Property Investment, Manchester M16
North West, England · M16
View property listing
Initial Investment
£128,482First YearProfit From Rental Income
£48,290
↗ 38%After 5 Years
Change In Property Value
£103,023
↗ 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 | £31,800 | £32,277 | £33,084 | £33,911 | £34,928 | £166,000 |
| Total Expenses | £21,048 | £21,142 | £21,265 | £21,392 | £21,536 | £106,383 |
| Profit Before Tax | £10,752 | £11,135 | £11,819 | £12,519 | £13,392 | £59,617 |
| Profit After Tax | £8,709 | £9,020 | £9,573 | £10,140 | £10,848 | £48,290 |
| Change In Property Value | £11,999 | £12,358 | £23,337 | £26,859 | £28,470 | £103,023 |
| Net Return | £20,708 | £21,378 | £32,910 | £36,999 | £39,318 | £151,312 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 38% |
| Total Net Return (%) | 16% | 17% | 26% | 29% | 31% | 118% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change