Flat
M50
1 bed
1 bath
Michigan Avenue, Manchester M50
North West, England · M50
View property listing
Initial Investment
£53,498First YearProfit From Rental Income
£3,380
↗ 6%After 5 Years
Change In Property Value
£45,077
↗ 26%After 5 Years
Return On Investment
91%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,500 | £10,657 | £10,924 | £11,197 | £11,533 | £54,811 |
| Total Expenses | £9,993 | £10,055 | £10,124 | £10,195 | £10,272 | £50,639 |
| Profit Before Tax | £507 | £603 | £800 | £1,002 | £1,261 | £4,172 |
| Profit After Tax | £411 | £488 | £648 | £811 | £1,022 | £3,380 |
| Change In Property Value | £5,250 | £5,407 | £10,211 | £11,752 | £12,457 | £45,077 |
| Net Return | £5,661 | £5,896 | £10,859 | £12,563 | £13,479 | £48,456 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 6% |
| Total Net Return (%) | 11% | 11% | 20% | 23% | 25% | 91% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change