Flat
M50
3 beds
3 baths
West One, Manchester M50
North West, England · M50
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£20,290
↗ 15%After 5 Years
Change In Property Value
£109,475
↗ 26%After 5 Years
Return On Investment
95%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £25,500 | £25,883 | £26,530 | £27,193 | £28,009 | £133,113 |
| Total Expenses | £21,412 | £21,496 | £21,604 | £21,714 | £21,838 | £108,064 |
| Profit Before Tax | £4,088 | £4,386 | £4,926 | £5,479 | £6,170 | £25,049 |
| Profit After Tax | £3,311 | £3,553 | £3,990 | £4,438 | £4,998 | £20,290 |
| Change In Property Value | £12,750 | £13,133 | £24,799 | £28,541 | £30,253 | £109,475 |
| Net Return | £16,061 | £16,685 | £28,788 | £32,979 | £35,251 | £129,765 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 12% | 12% | 21% | 24% | 26% | 95% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change