Flat
M50
3 beds
3 baths
West One, Manchester M50
North West, England · M50
View property listing
Initial Investment
£128,482First YearProfit From Rental Income
£30,111
↗ 23%After 5 Years
Change In Property Value
£110,347
↗ 28%After 5 Years
Return On Investment
109%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,000 | £24,360 | £24,725 | £25,344 | £25,977 | £124,406 |
| Total Expenses | £17,268 | £17,354 | £17,432 | £17,536 | £17,642 | £87,232 |
| Profit Before Tax | £6,732 | £7,006 | £7,293 | £7,808 | £8,336 | £37,174 |
| Profit After Tax | £5,453 | £5,675 | £5,908 | £6,324 | £6,752 | £30,111 |
| Change In Property Value | £11,999 | £22,657 | £26,076 | £27,641 | £21,975 | £110,347 |
| Net Return | £17,451 | £28,332 | £31,984 | £33,965 | £28,726 | £140,459 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 14% | 22% | 25% | 26% | 22% | 109% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change