Flat
M6
1 bed
1 bath
Seaford Road, Manchester M6
North West, England · M6
View property listing
Initial Investment
£48,548First YearProfit From Rental Income
£9,200
↗ 19%After 5 Years
Change In Property Value
£43,729
↗ 28%After 5 Years
Return On Investment
109%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,140 | £10,292 | £10,446 | £10,708 | £10,975 | £52,562 |
| Total Expenses | £8,114 | £8,179 | £8,235 | £8,303 | £8,373 | £41,203 |
| Profit Before Tax | £2,026 | £2,113 | £2,211 | £2,404 | £2,603 | £11,358 |
| Profit After Tax | £1,641 | £1,712 | £1,791 | £1,948 | £2,108 | £9,200 |
| Change In Property Value | £4,755 | £8,979 | £10,334 | £10,954 | £8,708 | £43,729 |
| Net Return | £6,396 | £10,691 | £12,125 | £12,901 | £10,816 | £52,929 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 13% | 22% | 25% | 27% | 22% | 109% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change