Flat
M50
2 beds
2 baths
West One, Manchester M50
North West, England · M50
View property listing
Initial Investment
£102,232First YearProfit From Rental Income
£22,879
↗ 22%After 5 Years
Change In Property Value
£89,655
↗ 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 | £19,500 | £19,792 | £20,089 | £20,592 | £21,106 | £101,080 |
| Total Expenses | £14,405 | £14,485 | £14,555 | £14,647 | £14,741 | £72,834 |
| Profit Before Tax | £5,095 | £5,308 | £5,534 | £5,944 | £6,365 | £28,246 |
| Profit After Tax | £4,127 | £4,299 | £4,483 | £4,815 | £5,156 | £22,879 |
| Change In Property Value | £9,749 | £18,408 | £21,186 | £22,458 | £17,854 | £89,655 |
| Net Return | £13,875 | £22,708 | £25,669 | £27,273 | £23,009 | £112,534 |
| 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