Flat
M50
2 beds
2 baths
West One, Manchester M50
North West, England · M50
View property listing
Initial Investment
£119,732First YearProfit From Rental Income
£27,701
↗ 23%After 5 Years
Change In Property Value
£103,450
↗ 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 | £22,500 | £22,837 | £23,180 | £23,760 | £24,354 | £116,631 |
| Total Expenses | £16,314 | £16,398 | £16,473 | £16,573 | £16,675 | £82,432 |
| Profit Before Tax | £6,186 | £6,440 | £6,707 | £7,187 | £7,679 | £34,198 |
| Profit After Tax | £5,011 | £5,216 | £5,433 | £5,821 | £6,220 | £27,701 |
| Change In Property Value | £11,249 | £21,241 | £24,446 | £25,913 | £20,601 | £103,450 |
| Net Return | £16,259 | £26,457 | £29,879 | £31,734 | £26,821 | £131,150 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 14% | 22% | 25% | 27% | 22% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change