Flat
M50
2 beds
2 baths
West One, Manchester M50
North West, England · M50
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£20,462
↗ 22%After 5 Years
Change In Property Value
£82,771
↗ 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 | £18,000 | £18,270 | £18,544 | £19,008 | £19,483 | £93,305 |
| Total Expenses | £13,453 | £13,530 | £13,598 | £13,686 | £13,776 | £68,042 |
| Profit Before Tax | £4,548 | £4,740 | £4,946 | £5,322 | £5,707 | £25,262 |
| Profit After Tax | £3,683 | £3,840 | £4,006 | £4,310 | £4,622 | £20,462 |
| Change In Property Value | £9,000 | £16,995 | £19,560 | £20,733 | £16,483 | £82,771 |
| Net Return | £12,683 | £20,835 | £23,566 | £25,044 | £21,105 | £103,233 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 14% | 22% | 25% | 27% | 23% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change