Flat
M16
2 beds
2 baths
Manchester Property Investment, Manchester M16
North West, England · M16
View property listing
Initial Investment
£93,482First YearProfit From Rental Income
£34,082
↗ 36%After 5 Years
Change In Property Value
£77,264
↗ 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 | £23,844 | £24,202 | £24,807 | £25,427 | £26,190 | £124,469 |
| Total Expenses | £16,285 | £16,367 | £16,470 | £16,576 | £16,695 | £82,393 |
| Profit Before Tax | £7,559 | £7,835 | £8,337 | £8,851 | £9,495 | £42,076 |
| Profit After Tax | £6,123 | £6,346 | £6,753 | £7,169 | £7,691 | £34,082 |
| Change In Property Value | £8,999 | £9,268 | £17,502 | £20,143 | £21,352 | £77,264 |
| Net Return | £15,121 | £15,615 | £24,255 | £27,312 | £29,042 | £111,345 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 36% |
| Total Net Return (%) | 16% | 17% | 26% | 29% | 31% | 119% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change