Flat M50 1 bed 1 bath

West One, Manchester M50

North West, England · M50

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£15,641

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£68,976

↗ 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	£15,000	£15,225	£15,453	£15,840	£16,236	£77,754
Total Expenses	£11,544	£11,616	£11,680	£11,761	£11,843	£58,443
Profit Before Tax	£3,456	£3,609	£3,773	£4,079	£4,393	£19,310
Profit After Tax	£2,800	£2,923	£3,056	£3,304	£3,558	£15,641
Change In Property Value	£7,500	£14,163	£16,300	£17,278	£13,736	£68,976
Net Return	£10,300	£17,086	£19,356	£20,582	£17,294	£84,617
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