Flat
M50
1 bed
1 bath
West One, Manchester M50
North West, England · M50
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£7,099
↗ 10%After 5 Years
Change In Property Value
£59,245
↗ 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 | £13,800 | £14,007 | £14,357 | £14,716 | £15,158 | £72,038 |
| Total Expenses | £12,505 | £12,572 | £12,650 | £12,730 | £12,816 | £63,273 |
| Profit Before Tax | £1,295 | £1,435 | £1,707 | £1,986 | £2,341 | £8,765 |
| Profit After Tax | £1,049 | £1,162 | £1,383 | £1,609 | £1,896 | £7,099 |
| Change In Property Value | £6,900 | £7,107 | £13,420 | £15,446 | £16,372 | £59,245 |
| Net Return | £7,949 | £8,269 | £14,803 | £17,055 | £18,269 | £66,345 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 11% | 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