Flat
M16
2 beds
2 baths
Manchester M16
North West, England · M16
View property listing
Initial Investment
£94,645First YearProfit From Rental Income
£14,368
↗ 15%After 5 Years
Change In Property Value
£78,120
↗ 26%After 5 Years
Return On Investment
98%
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 | £18,804 | £19,086 | £19,563 | £20,052 | £20,654 | £98,159 |
| Total Expenses | £15,913 | £15,987 | £16,078 | £16,170 | £16,273 | £80,421 |
| Profit Before Tax | £2,891 | £3,099 | £3,486 | £3,882 | £4,381 | £17,738 |
| Profit After Tax | £2,342 | £2,510 | £2,823 | £3,144 | £3,548 | £14,368 |
| Change In Property Value | £9,098 | £9,371 | £17,696 | £20,366 | £21,588 | £78,120 |
| Net Return | £11,440 | £11,881 | £20,519 | £23,511 | £25,137 | £92,488 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 12% | 13% | 22% | 25% | 27% | 98% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change