Flat M16 1 bed 1 bath

Apartment 402 48 Seymour Grove, Manchester M16

North West, England · M16

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£11,307

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£52,422

↗ 28%After 5 Years

Return On Investment

110%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,784	£11,961	£12,140	£12,444	£12,755	£61,083
Total Expenses	£9,292	£9,359	£9,418	£9,490	£9,564	£47,124
Profit Before Tax	£2,492	£2,601	£2,722	£2,953	£3,191	£13,959
Profit After Tax	£2,019	£2,107	£2,205	£2,392	£2,584	£11,307
Change In Property Value	£5,700	£10,764	£12,388	£13,131	£10,439	£52,422
Net Return	£7,719	£12,871	£14,593	£15,523	£13,024	£63,729
Return From Rental Income (%)	3%	4%	4%	4%	4%	19%
Total Net Return (%)	13%	22%	25%	27%	22%	110%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change