Flat M50 2 beds 2 baths

Michigan Avenue, Manchester M50

North West, England · M50

Initial Investment

First Year

£78,622First Year

Profit From Rental Income

After 5 Years

£16,343

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£71,044

↗ 28%After 5 Years

Return On Investment

111%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,444	£15,676	£15,911	£16,309	£16,716	£80,055
Total Expenses	£11,829	£11,902	£11,967	£12,049	£12,132	£59,879
Profit Before Tax	£3,615	£3,773	£3,944	£4,260	£4,584	£20,176
Profit After Tax	£2,928	£3,056	£3,194	£3,451	£3,713	£16,343
Change In Property Value	£7,725	£14,587	£16,788	£17,796	£14,148	£71,044
Net Return	£10,653	£17,643	£19,983	£21,246	£17,861	£87,386
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	14%	22%	25%	27%	23%	111%

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