Flat
M50
3 beds
3 baths
West One, Manchester M50
North West, England · M50
View property listing
Initial Investment
£145,982First YearProfit From Rental Income
£34,932
↗ 24%After 5 Years
Change In Property Value
£124,143
↗ 28%After 5 Years
Return On Investment
109%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £27,000 | £27,405 | £27,816 | £28,511 | £29,224 | £139,957 |
| Total Expenses | £19,177 | £19,268 | £19,350 | £19,461 | £19,575 | £96,831 |
| Profit Before Tax | £7,823 | £8,137 | £8,466 | £9,050 | £9,649 | £43,126 |
| Profit After Tax | £6,337 | £6,591 | £6,858 | £7,331 | £7,816 | £34,932 |
| Change In Property Value | £13,499 | £25,490 | £29,336 | £31,096 | £24,722 | £124,143 |
| Net Return | £19,835 | £32,081 | £36,194 | £38,427 | £32,538 | £159,075 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 5% | 24% |
| Total Net Return (%) | 14% | 22% | 25% | 26% | 22% | 109% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change