Flat
M50
2 beds
2 baths
West One, Manchester M50
North West, England · M50
View property listing
Initial Investment
£110,982First YearProfit From Rental Income
£25,290
↗ 23%After 5 Years
Change In Property Value
£96,552
↗ 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 | £21,000 | £21,315 | £21,635 | £22,176 | £22,730 | £108,855 |
| Total Expenses | £15,360 | £15,441 | £15,514 | £15,610 | £15,708 | £77,633 |
| Profit Before Tax | £5,640 | £5,874 | £6,121 | £6,566 | £7,022 | £31,222 |
| Profit After Tax | £4,569 | £4,758 | £4,958 | £5,318 | £5,688 | £25,290 |
| Change In Property Value | £10,499 | £19,825 | £22,816 | £24,185 | £19,227 | £96,552 |
| Net Return | £15,067 | £24,582 | £27,774 | £29,503 | £24,915 | £121,842 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 23% |
| Total Net Return (%) | 14% | 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