Flat
M50
3 beds
3 baths
West One, Manchester M50
North West, England · M50
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£32,515
↗ 24%After 5 Years
Change In Property Value
£117,259
↗ 28%After 5 Years
Return On Investment
109%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £25,500 | £25,883 | £26,271 | £26,928 | £27,601 | £132,181 |
| Total Expenses | £18,224 | £18,313 | £18,392 | £18,500 | £18,610 | £92,039 |
| Profit Before Tax | £7,276 | £7,570 | £7,878 | £8,428 | £8,991 | £40,142 |
| Profit After Tax | £5,893 | £6,132 | £6,381 | £6,826 | £7,283 | £32,515 |
| Change In Property Value | £12,750 | £24,076 | £27,710 | £29,372 | £23,351 | £117,259 |
| Net Return | £18,643 | £30,208 | £34,091 | £36,198 | £30,633 | £149,774 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 24% |
| Total Net Return (%) | 14% | 22% | 25% | 26% | 22% | 109% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change