Flat
M50
2 beds
2 baths
Michigan Avenue, Manchester M50
North West, England · M50
View property listing
Initial Investment
£96,122First YearProfit From Rental Income
£21,164
↗ 22%After 5 Years
Change In Property Value
£84,839
↗ 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 | £18,444 | £18,721 | £19,001 | £19,477 | £19,963 | £95,606 |
| Total Expenses | £13,738 | £13,816 | £13,885 | £13,974 | £14,065 | £69,478 |
| Profit Before Tax | £4,706 | £4,905 | £5,117 | £5,502 | £5,898 | £26,128 |
| Profit After Tax | £3,812 | £3,973 | £4,145 | £4,457 | £4,777 | £21,164 |
| Change In Property Value | £9,225 | £17,420 | £20,048 | £21,251 | £16,895 | £84,839 |
| Net Return | £13,037 | £21,393 | £24,193 | £25,708 | £21,672 | £106,002 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 14% | 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