Flat
M50
1 bed
1 bath
West One, Manchester M50
North West, England · M50
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£12,749
↗ 19%After 5 Years
Change In Property Value
£60,699
↗ 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 | £13,200 | £13,398 | £13,599 | £13,939 | £14,287 | £68,423 |
| Total Expenses | £10,399 | £10,468 | £10,529 | £10,605 | £10,683 | £52,684 |
| Profit Before Tax | £2,802 | £2,930 | £3,070 | £3,334 | £3,605 | £15,739 |
| Profit After Tax | £2,269 | £2,373 | £2,486 | £2,700 | £2,920 | £12,749 |
| Change In Property Value | £6,600 | £12,463 | £14,344 | £15,204 | £12,088 | £60,699 |
| Net Return | £8,869 | £14,836 | £16,830 | £17,905 | £15,007 | £73,447 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 13% | 22% | 25% | 27% | 22% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change