Flat M50 2 beds 2 baths

West One, Manchester M50

North West, England · M50

Initial Investment

First Year

£93,482First Year

Profit From Rental Income

After 5 Years

£11,842

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£77,264

↗ 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	£18,000	£18,270	£18,727	£19,195	£19,771	£93,962
Total Expenses	£15,701	£15,774	£15,862	£15,953	£16,053	£79,342
Profit Before Tax	£2,299	£2,496	£2,865	£3,242	£3,718	£14,620
Profit After Tax	£1,863	£2,022	£2,320	£2,626	£3,011	£11,842
Change In Property Value	£8,999	£9,268	£17,502	£20,143	£21,352	£77,264
Net Return	£10,861	£11,291	£19,822	£22,769	£24,363	£89,106
Return From Rental Income (%)	2%	2%	2%	3%	3%	13%
Total Net Return (%)	12%	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