Flat
M50
3 beds
3 baths
West One, Manchester M50
North West, England · M50
View property listing
Initial Investment
£128,482First YearProfit From Rental Income
£18,607
↗ 14%After 5 Years
Change In Property Value
£103,023
↗ 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 | £24,000 | £24,360 | £24,969 | £25,593 | £26,361 | £125,283 |
| Total Expenses | £20,268 | £20,350 | £20,454 | £20,560 | £20,680 | £102,312 |
| Profit Before Tax | £3,732 | £4,010 | £4,515 | £5,033 | £5,681 | £22,972 |
| Profit After Tax | £3,023 | £3,248 | £3,657 | £4,077 | £4,602 | £18,607 |
| Change In Property Value | £11,999 | £12,358 | £23,337 | £26,859 | £28,470 | £103,023 |
| Net Return | £15,021 | £15,607 | £26,994 | £30,935 | £33,072 | £121,630 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 14% |
| 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