Flat
M50
1 bed
1 bath
West One, Manchester M50
North West, England · M50
View property listing
Initial Investment
£66,985First YearProfit From Rental Income
£12,755
↗ 19%After 5 Years
Change In Property Value
£60,685
↗ 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 | £13,200 | £13,398 | £13,599 | £13,939 | £14,287 | £68,423 |
| Total Expenses | £10,397 | £10,467 | £10,528 | £10,604 | £10,681 | £52,676 |
| Profit Before Tax | £2,803 | £2,931 | £3,071 | £3,335 | £3,606 | £15,747 |
| Profit After Tax | £2,271 | £2,374 | £2,488 | £2,702 | £2,921 | £12,755 |
| Change In Property Value | £6,599 | £12,460 | £14,341 | £15,201 | £12,085 | £60,685 |
| Net Return | £8,869 | £14,835 | £16,828 | £17,903 | £15,006 | £73,440 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 13% | 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