Flat
M6
1 bed
1 bath
Frederick Rd, Manchester M6
North West, England · M6
View property listing
Initial Investment
£41,648First YearProfit From Rental Income
£6,665
↗ 16%After 5 Years
Change In Property Value
£37,383
↗ 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 | £8,676 | £8,806 | £8,938 | £9,162 | £9,391 | £44,973 |
| Total Expenses | £7,227 | £7,290 | £7,344 | £7,409 | £7,474 | £36,744 |
| Profit Before Tax | £1,449 | £1,516 | £1,594 | £1,753 | £1,917 | £8,228 |
| Profit After Tax | £1,174 | £1,228 | £1,291 | £1,420 | £1,552 | £6,665 |
| Change In Property Value | £4,065 | £7,676 | £8,834 | £9,364 | £7,445 | £37,383 |
| Net Return | £5,238 | £8,904 | £10,125 | £10,784 | £8,997 | £44,049 |
| 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