Flat M6 1 bed 1 bath

Frederick Rd, Manchester M6

North West, England · M6

Initial Investment

First Year

£38,648First Year

Profit From Rental Income

After 5 Years

£5,519

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£34,624

↗ 28%After 5 Years

Return On Investment

104%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,028	£8,148	£8,271	£8,477	£8,689	£41,614
Total Expenses	£6,841	£6,903	£6,956	£7,018	£7,082	£34,800
Profit Before Tax	£1,187	£1,246	£1,315	£1,459	£1,607	£6,814
Profit After Tax	£962	£1,009	£1,065	£1,182	£1,302	£5,519
Change In Property Value	£3,765	£7,109	£8,182	£8,673	£6,895	£34,624
Net Return	£4,727	£8,118	£9,247	£9,855	£8,197	£40,144
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	12%	21%	24%	25%	21%	104%

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