Flat M16 1 bed 1 bath

Manchester Property Investment, Manchester M16

North West, England · M16

Initial Investment

First Year

£48,985First Year

Profit From Rental Income

After 5 Years

£14,245

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£41,201

↗ 26%After 5 Years

Return On Investment

113%

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	£12,720	£12,911	£13,234	£13,564	£13,971	£66,400
Total Expenses	£9,618	£9,683	£9,758	£9,835	£9,919	£48,813
Profit Before Tax	£3,102	£3,228	£3,475	£3,729	£4,053	£17,587
Profit After Tax	£2,513	£2,614	£2,815	£3,021	£3,283	£14,245
Change In Property Value	£4,799	£4,942	£9,333	£10,741	£11,386	£41,201
Net Return	£7,311	£7,557	£12,148	£13,762	£14,669	£55,447
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	15%	15%	25%	28%	30%	113%

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