Flat
M50
2 beds
2 baths
No. 1, Pink, Media City. M50
North West, England · M50
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£11,785
↗ 18%After 5 Years
Change In Property Value
£57,940
↗ 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 | £12,600 | £12,789 | £12,981 | £13,305 | £13,638 | £65,313 |
| Total Expenses | £10,017 | £10,086 | £10,146 | £10,220 | £10,296 | £50,764 |
| Profit Before Tax | £2,583 | £2,703 | £2,835 | £3,085 | £3,342 | £14,549 |
| Profit After Tax | £2,092 | £2,190 | £2,296 | £2,499 | £2,707 | £11,785 |
| Change In Property Value | £6,300 | £11,897 | £13,692 | £14,513 | £11,538 | £57,940 |
| Net Return | £8,392 | £14,086 | £15,988 | £17,012 | £14,245 | £69,724 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 13% | 22% | 25% | 27% | 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