Flat
M50
2 beds
2 baths
West One, Manchester M50
North West, England · M50
View property listing
Initial Investment
£119,732First YearProfit From Rental Income
£16,916
↗ 14%After 5 Years
Change In Property Value
£96,583
↗ 26%After 5 Years
Return On Investment
95%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,500 | £22,837 | £23,408 | £23,994 | £24,713 | £117,453 |
| Total Expenses | £19,126 | £19,206 | £19,306 | £19,408 | £19,523 | £96,569 |
| Profit Before Tax | £3,374 | £3,632 | £4,102 | £4,585 | £5,190 | £20,884 |
| Profit After Tax | £2,733 | £2,942 | £3,323 | £3,714 | £4,204 | £16,916 |
| Change In Property Value | £11,249 | £11,586 | £21,878 | £25,180 | £26,691 | £96,583 |
| Net Return | £13,981 | £14,528 | £25,201 | £28,894 | £30,895 | £113,499 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 4% | 14% |
| Total Net Return (%) | 12% | 12% | 21% | 24% | 26% | 95% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change