Flat
M50
3 beds
3 baths
West One, Manchester M50
North West, England · M50
View property listing
Initial Investment
£137,232First YearProfit From Rental Income
£20,298
↗ 15%After 5 Years
Change In Property Value
£109,462
↗ 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 | £21,410 | £21,494 | £21,602 | £21,712 | £21,836 | £108,054 |
| Profit Before Tax | £4,090 | £4,388 | £4,928 | £5,481 | £6,172 | £25,059 |
| Profit After Tax | £3,313 | £3,555 | £3,991 | £4,439 | £5,000 | £20,298 |
| Change In Property Value | £12,749 | £13,131 | £24,796 | £28,538 | £30,250 | £109,462 |
| Net Return | £16,061 | £16,686 | £28,787 | £32,977 | £35,249 | £129,760 |
| 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