Flat
M50
1 bed
1 bath
Michigan Avenue, Manchester M50
North West, England · M50
View property listing
Initial Investment
£53,498First YearProfit From Rental Income
£8,410
↗ 16%After 5 Years
Change In Property Value
£48,282
↗ 28%After 5 Years
Return On Investment
106%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,500 | £10,657 | £10,817 | £11,088 | £11,365 | £54,428 |
| Total Expenses | £8,680 | £8,746 | £8,803 | £8,872 | £8,942 | £44,044 |
| Profit Before Tax | £1,820 | £1,911 | £2,014 | £2,216 | £2,423 | £10,383 |
| Profit After Tax | £1,474 | £1,548 | £1,631 | £1,795 | £1,962 | £8,410 |
| Change In Property Value | £5,250 | £9,913 | £11,409 | £12,094 | £9,615 | £48,282 |
| Net Return | £6,724 | £11,462 | £13,041 | £13,889 | £11,577 | £56,692 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 13% | 21% | 24% | 26% | 22% | 106% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change