Flat
M50
3 beds
3 baths
West One, Manchester M50
North West, England · M50
View property listing
Initial Investment
£137,232First YearProfit From Rental Income
£32,522
↗ 24%After 5 Years
Change In Property Value
£117,245
↗ 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 | £18,223 | £18,311 | £18,391 | £18,498 | £18,608 | £92,031 |
| Profit Before Tax | £7,277 | £7,571 | £7,880 | £8,429 | £8,992 | £40,150 |
| Profit After Tax | £5,895 | £6,133 | £6,383 | £6,828 | £7,284 | £32,522 |
| Change In Property Value | £12,749 | £24,073 | £27,706 | £29,369 | £23,348 | £117,245 |
| Net Return | £18,643 | £30,206 | £34,089 | £36,196 | £30,632 | £149,767 |
| 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