Flat
M6
1 bed
1 bath
Seaford Road, Manchester M6
North West, England · M6
View property listing
Initial Investment
£50,048First YearProfit From Rental Income
£9,773
↗ 20%After 5 Years
Change In Property Value
£45,109
↗ 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 | £10,464 | £10,621 | £10,780 | £11,050 | £11,326 | £54,241 |
| Total Expenses | £8,307 | £8,373 | £8,429 | £8,498 | £8,569 | £42,176 |
| Profit Before Tax | £2,157 | £2,248 | £2,351 | £2,552 | £2,757 | £12,065 |
| Profit After Tax | £1,747 | £1,821 | £1,904 | £2,067 | £2,234 | £9,773 |
| Change In Property Value | £4,905 | £9,262 | £10,660 | £11,299 | £8,983 | £45,109 |
| Net Return | £6,652 | £11,083 | £12,564 | £13,366 | £11,217 | £54,882 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 20% |
| Total Net Return (%) | 13% | 22% | 25% | 27% | 22% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change