Flat M50 2 beds 2 baths

Pink, Media City M50

North West, England · M50

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£4,393

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£48,942

↗ 26%After 5 Years

Return On Investment

92%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,400	£11,571	£11,860	£12,157	£12,521	£59,510
Total Expenses	£10,678	£10,741	£10,813	£10,887	£10,966	£54,085
Profit Before Tax	£722	£830	£1,047	£1,270	£1,556	£5,424
Profit After Tax	£585	£672	£848	£1,029	£1,260	£4,393
Change In Property Value	£5,700	£5,871	£11,086	£12,759	£13,525	£48,942
Net Return	£6,285	£6,543	£11,935	£13,788	£14,785	£53,335
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
Total Net Return (%)	11%	11%	21%	24%	25%	92%

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