Flat M16 1 bed 1 bath

Paragon 503, 49 Seymour Grove, Manchester M16

North West, England · M16

Initial Investment

First Year

£55,750First Year

Profit From Rental Income

After 5 Years

£5,279

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£47,010

↗ 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	£11,316	£11,486	£11,773	£12,067	£12,429	£59,071
Total Expenses	£10,372	£10,435	£10,507	£10,580	£10,659	£52,554
Profit Before Tax	£944	£1,050	£1,266	£1,487	£1,770	£6,517
Profit After Tax	£764	£851	£1,025	£1,204	£1,434	£5,279
Change In Property Value	£5,475	£5,639	£10,649	£12,256	£12,991	£47,010
Net Return	£6,239	£6,490	£11,674	£13,460	£14,425	£52,289
Return From Rental Income (%)	1%	2%	2%	2%	3%	9%
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