Flat
M50
1 bed
1 bath
West One, Manchester M50
North West, England · M50
View property listing
Initial Investment
£60,985First YearProfit From Rental Income
£10,827
↗ 18%After 5 Years
Change In Property Value
£55,167
↗ 28%After 5 Years
Return On Investment
108%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,000 | £12,180 | £12,363 | £12,672 | £12,989 | £62,203 |
| Total Expenses | £9,633 | £9,701 | £9,761 | £9,833 | £9,908 | £48,837 |
| Profit Before Tax | £2,367 | £2,479 | £2,602 | £2,838 | £3,081 | £13,366 |
| Profit After Tax | £1,917 | £2,008 | £2,108 | £2,299 | £2,495 | £10,827 |
| Change In Property Value | £5,999 | £11,327 | £13,037 | £13,819 | £10,986 | £55,167 |
| Net Return | £7,915 | £13,335 | £15,144 | £16,118 | £13,481 | £65,994 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 18% |
| Total Net Return (%) | 13% | 22% | 25% | 26% | 22% | 108% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change