Flat M50 1 bed 1 bath

Michigan Avenue, Manchester M50

North West, England · M50

Initial Investment

First Year

£51,248First Year

Profit From Rental Income

After 5 Years

£7,665

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£46,212

↗ 28%After 5 Years

Return On Investment

105%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,044	£10,195	£10,348	£10,606	£10,871	£52,064
Total Expenses	£8,394	£8,459	£8,515	£8,583	£8,652	£42,601
Profit Before Tax	£1,650	£1,736	£1,833	£2,024	£2,220	£9,462
Profit After Tax	£1,337	£1,406	£1,484	£1,639	£1,798	£7,665
Change In Property Value	£5,025	£9,489	£10,921	£11,576	£9,203	£46,212
Net Return	£6,362	£10,895	£12,405	£13,215	£11,001	£53,877
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	12%	21%	24%	26%	21%	105%

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