Flat
M50
1 bed
1 bath
West One, Manchester M50
North West, England · M50
View property listing
Initial Investment
£63,985First YearProfit From Rental Income
£11,791
↗ 18%After 5 Years
Change In Property Value
£57,926
↗ 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 | £12,600 | £12,789 | £12,981 | £13,305 | £13,638 | £65,313 |
| Total Expenses | £10,015 | £10,084 | £10,144 | £10,219 | £10,294 | £50,756 |
| Profit Before Tax | £2,585 | £2,705 | £2,837 | £3,087 | £3,344 | £14,557 |
| Profit After Tax | £2,094 | £2,191 | £2,298 | £2,500 | £2,708 | £11,791 |
| Change In Property Value | £6,299 | £11,894 | £13,689 | £14,510 | £11,535 | £57,926 |
| Net Return | £8,392 | £14,085 | £15,986 | £17,010 | £14,244 | £69,717 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 13% | 22% | 25% | 27% | 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