Flat
M6
1 bed
1 bath
Seaford Road, Manchester M6
North West, England · M6
View property listing
Initial Investment
£47,048First YearProfit From Rental Income
£8,673
↗ 18%After 5 Years
Change In Property Value
£42,350
↗ 28%After 5 Years
Return On Investment
108%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,828 | £9,975 | £10,125 | £10,378 | £10,638 | £50,944 |
| Total Expenses | £7,922 | £7,986 | £8,042 | £8,109 | £8,178 | £40,237 |
| Profit Before Tax | £1,906 | £1,989 | £2,083 | £2,269 | £2,460 | £10,707 |
| Profit After Tax | £1,544 | £1,611 | £1,687 | £1,838 | £1,992 | £8,673 |
| Change In Property Value | £4,605 | £8,695 | £10,008 | £10,608 | £8,434 | £42,350 |
| Net Return | £6,149 | £10,307 | £11,695 | £12,446 | £10,426 | £51,022 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 13% | 22% | 25% | 26% | 22% | 108% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change