Flat
M50
1 bed
1 bath
West One, Manchester M50
North West, England · M50
View property listing
Initial Investment
£66,985First YearProfit From Rental Income
£6,431
↗ 10%After 5 Years
Change In Property Value
£56,657
↗ 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 | £13,200 | £13,398 | £13,733 | £14,076 | £14,499 | £68,906 |
| Total Expenses | £12,047 | £12,112 | £12,189 | £12,267 | £12,352 | £60,966 |
| Profit Before Tax | £1,153 | £1,286 | £1,544 | £1,809 | £2,147 | £7,939 |
| Profit After Tax | £934 | £1,041 | £1,251 | £1,466 | £1,739 | £6,431 |
| Change In Property Value | £6,599 | £6,796 | £12,834 | £14,771 | £15,657 | £56,657 |
| Net Return | £7,533 | £7,838 | £14,085 | £16,236 | £17,396 | £63,088 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 11% | 12% | 21% | 24% | 26% | 94% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change