Flat M50 1 bed 1 bath

Michigan Avenue, Manchester M50

North West, England · M50

Initial Investment

First Year

£42,248First Year

Profit From Rental Income

After 5 Years

£4,772

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£37,935

↗ 28%After 5 Years

Return On Investment

101%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,244	£8,368	£8,493	£8,706	£8,923	£42,733
Total Expenses	£7,248	£7,311	£7,364	£7,427	£7,492	£36,842
Profit Before Tax	£996	£1,057	£1,129	£1,278	£1,431	£5,891
Profit After Tax	£807	£856	£914	£1,035	£1,159	£4,772
Change In Property Value	£4,125	£7,789	£8,965	£9,502	£7,554	£37,935
Net Return	£4,931	£8,645	£9,879	£10,538	£8,714	£42,707
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	12%	20%	23%	25%	21%	101%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change