Flat M50 1 bed 1 bath

Michigan Avenue, Manchester M50

North West, England · M50

Initial Investment

First Year

£45,248First Year

Profit From Rental Income

After 5 Years

£5,736

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£40,694

↗ 28%After 5 Years

Return On Investment

103%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,844	£8,977	£9,111	£9,339	£9,573	£45,844
Total Expenses	£7,630	£7,693	£7,748	£7,812	£7,878	£38,762
Profit Before Tax	£1,214	£1,283	£1,364	£1,527	£1,694	£7,082
Profit After Tax	£983	£1,040	£1,104	£1,237	£1,372	£5,736
Change In Property Value	£4,425	£8,356	£9,617	£10,194	£8,104	£40,694
Net Return	£5,408	£9,395	£10,721	£11,430	£9,476	£46,431
Return From Rental Income (%)	2%	2%	2%	3%	3%	13%
Total Net Return (%)	12%	21%	24%	25%	21%	103%

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