Flat
M50
2 beds
2 baths
West One, Manchester M50
North West, England · M50
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£11,834
↗ 13%After 5 Years
Change In Property Value
£77,277
↗ 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 | £15,703 | £15,776 | £15,864 | £15,955 | £16,055 | £79,352 |
| Profit Before Tax | £2,298 | £2,494 | £2,863 | £3,240 | £3,716 | £14,610 |
| Profit After Tax | £1,861 | £2,021 | £2,319 | £2,624 | £3,010 | £11,834 |
| Change In Property Value | £9,000 | £9,270 | £17,505 | £20,146 | £21,355 | £77,277 |
| Net Return | £10,861 | £11,291 | £19,824 | £22,771 | £24,365 | £89,111 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 13% |
| 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