Flat
M50
1 bed
1 bath
West One, Manchester M50
North West, England · M50
View property listing
Initial Investment
£69,985First YearProfit From Rental Income
£13,719
↗ 20%After 5 Years
Change In Property Value
£63,444
↗ 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 | £13,800 | £14,007 | £14,217 | £14,573 | £14,937 | £71,533 |
| Total Expenses | £10,779 | £10,849 | £10,911 | £10,989 | £11,068 | £54,596 |
| Profit Before Tax | £3,021 | £3,158 | £3,306 | £3,584 | £3,869 | £16,938 |
| Profit After Tax | £2,447 | £2,558 | £2,678 | £2,903 | £3,134 | £13,719 |
| Change In Property Value | £6,899 | £13,027 | £14,993 | £15,892 | £12,634 | £63,444 |
| Net Return | £9,346 | £15,584 | £17,670 | £18,795 | £15,768 | £77,163 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 20% |
| Total Net Return (%) | 13% | 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