Flat
M50
2 beds
2 baths
West One, Manchester M50
North West, England · M50
View property listing
Initial Investment
£93,482First YearProfit From Rental Income
£20,469
↗ 22%After 5 Years
Change In Property Value
£82,757
↗ 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 | £13,451 | £13,528 | £13,596 | £13,684 | £13,775 | £68,034 |
| Profit Before Tax | £4,549 | £4,742 | £4,948 | £5,323 | £5,708 | £25,270 |
| Profit After Tax | £3,685 | £3,841 | £4,008 | £4,312 | £4,624 | £20,469 |
| Change In Property Value | £8,999 | £16,992 | £19,556 | £20,730 | £16,480 | £82,757 |
| Net Return | £12,683 | £20,833 | £23,564 | £25,042 | £21,104 | £103,226 |
| 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