Flat
M50
2 beds
2 baths
West One, Manchester M50
North West, England · M50
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£22,873
↗ 22%After 5 Years
Change In Property Value
£89,669
↗ 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 | £19,500 | £19,792 | £20,089 | £20,592 | £21,106 | £101,080 |
| Total Expenses | £14,407 | £14,486 | £14,557 | £14,649 | £14,743 | £72,842 |
| Profit Before Tax | £5,093 | £5,306 | £5,533 | £5,943 | £6,363 | £28,238 |
| Profit After Tax | £4,125 | £4,298 | £4,481 | £4,814 | £5,154 | £22,873 |
| Change In Property Value | £9,750 | £18,411 | £21,190 | £22,461 | £17,857 | £89,669 |
| Net Return | £13,875 | £22,709 | £25,671 | £27,275 | £23,011 | £112,541 |
| 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