Flat
M50
2 beds
2 baths
Michigan Avenue, Manchester M50
North West, England · M50
View property listing
Initial Investment
£80,372First YearProfit From Rental Income
£16,825
↗ 21%After 5 Years
Change In Property Value
£72,423
↗ 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 | £15,744 | £15,980 | £16,220 | £16,625 | £17,041 | £81,610 |
| Total Expenses | £12,020 | £12,094 | £12,159 | £12,241 | £12,325 | £60,839 |
| Profit Before Tax | £3,724 | £3,886 | £4,061 | £4,384 | £4,716 | £20,771 |
| Profit After Tax | £3,016 | £3,148 | £3,289 | £3,551 | £3,820 | £16,825 |
| Change In Property Value | £7,875 | £14,870 | £17,114 | £18,141 | £14,422 | £72,423 |
| Net Return | £10,891 | £18,018 | £20,404 | £21,692 | £18,242 | £89,248 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 14% | 22% | 25% | 27% | 23% | 111% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change