Flat M6 1 bed 1 bath

Frederick Rd, Manchester M6

North West, England · M6

Initial Investment

First Year

£36,998First Year

Profit From Rental Income

After 5 Years

£1,486

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£30,909

↗ 26%After 5 Years

Return On Investment

88%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,680	£7,795	£7,990	£8,190	£8,436	£40,091
Total Expenses	£7,529	£7,586	£7,649	£7,713	£7,780	£38,256
Profit Before Tax	£151	£209	£341	£477	£656	£1,834
Profit After Tax	£122	£169	£276	£387	£531	£1,486
Change In Property Value	£3,600	£3,708	£7,002	£8,058	£8,542	£30,909
Net Return	£3,722	£3,877	£7,278	£8,445	£9,073	£32,395
Return From Rental Income (%)	0%	0%	1%	1%	1%	4%
Total Net Return (%)	10%	10%	20%	23%	25%	88%

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