Flat M16 1 bed 1 bath

Apartment 402 48 Seymour Grove, Manchester M16

North West, England · M16

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£5,855

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£48,942

↗ 26%After 5 Years

Return On Investment

94%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,784	£11,961	£12,260	£12,566	£12,943	£61,514
Total Expenses	£10,717	£10,780	£10,853	£10,928	£11,008	£54,286
Profit Before Tax	£1,067	£1,180	£1,407	£1,639	£1,935	£7,228
Profit After Tax	£865	£956	£1,139	£1,327	£1,568	£5,855
Change In Property Value	£5,700	£5,871	£11,086	£12,759	£13,525	£48,942
Net Return	£6,565	£6,827	£12,226	£14,087	£15,093	£54,797
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	11%	12%	21%	24%	26%	94%

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