Flat M16 0 beds 1 bath

Seymour Grove, Manchester M16

North West, England · M16

Initial Investment

First Year

£35,500First Year

Profit From Rental Income

After 5 Years

£11,878

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£29,623

↗ 26%After 5 Years

Return On Investment

117%

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	£10,200	£10,353	£10,612	£10,877	£11,203	£53,245
Total Expenses	£7,583	£7,644	£7,713	£7,783	£7,858	£38,581
Profit Before Tax	£2,617	£2,709	£2,899	£3,094	£3,345	£14,664
Profit After Tax	£2,120	£2,194	£2,348	£2,506	£2,709	£11,878
Change In Property Value	£3,450	£3,554	£6,710	£7,723	£8,186	£29,623
Net Return	£5,570	£5,748	£9,058	£10,229	£10,896	£41,501
Return From Rental Income (%)	6%	6%	7%	7%	8%	33%
Total Net Return (%)	16%	16%	26%	29%	31%	117%

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