Flat M50 2 beds 2 baths

West One, Manchester M50

North West, England · M50

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£27,694

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£103,464

↗ 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	£22,500	£22,837	£23,180	£23,760	£24,354	£116,631
Total Expenses	£16,316	£16,399	£16,475	£16,574	£16,676	£82,441
Profit Before Tax	£6,184	£6,438	£6,705	£7,185	£7,677	£34,190
Profit After Tax	£5,009	£5,215	£5,431	£5,820	£6,218	£27,694
Change In Property Value	£11,250	£21,244	£24,450	£25,917	£20,604	£103,464
Net Return	£16,259	£26,459	£29,881	£31,737	£26,822	£131,158
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	14%	22%	25%	27%	22%	110%

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