Flat M50 1 bed 1 bath

West One, Manchester M50

North West, England · M50

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£7,776

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£61,821

↗ 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	£14,400	£14,616	£14,981	£15,356	£15,817	£75,170
Total Expenses	£12,962	£13,030	£13,109	£13,190	£13,279	£65,570
Profit Before Tax	£1,438	£1,586	£1,872	£2,166	£2,537	£9,600
Profit After Tax	£1,165	£1,285	£1,517	£1,754	£2,055	£7,776
Change In Property Value	£7,200	£7,416	£14,004	£16,117	£17,084	£61,821
Net Return	£8,365	£8,701	£15,520	£17,871	£19,140	£69,597
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	11%	12%	21%	24%	26%	95%

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