Flat M16 1 bed 1 bath

Manchester Property Investment, Manchester M16

North West, England · M16

Initial Investment

First Year

£63,985First Year

Profit From Rental Income

After 5 Years

£7,353

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£54,081

↗ 26%After 5 Years

Return On Investment

96%

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	£13,020	£13,215	£13,546	£13,884	£14,301	£67,966
Total Expenses	£11,632	£11,697	£11,773	£11,851	£11,935	£58,889
Profit Before Tax	£1,388	£1,518	£1,772	£2,033	£2,366	£9,077
Profit After Tax	£1,124	£1,230	£1,436	£1,647	£1,916	£7,353
Change In Property Value	£6,299	£6,487	£12,250	£14,099	£14,945	£54,081
Net Return	£7,423	£7,717	£13,686	£15,746	£16,861	£61,433
Return From Rental Income (%)	2%	2%	2%	3%	3%	11%
Total Net Return (%)	12%	12%	21%	25%	26%	96%

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