Flat
M50
1 bed
1 bath
West One, Manchester M50
North West, England · M50
View property listing
Initial Investment
£69,985First YearProfit From Rental Income
£7,107
↗ 10%After 5 Years
Change In Property Value
£59,233
↗ 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 | £12,503 | £12,570 | £12,648 | £12,728 | £12,815 | £63,263 |
| Profit Before Tax | £1,297 | £1,437 | £1,709 | £1,988 | £2,343 | £8,774 |
| Profit After Tax | £1,050 | £1,164 | £1,384 | £1,611 | £1,898 | £7,107 |
| Change In Property Value | £6,899 | £7,105 | £13,417 | £15,442 | £16,369 | £59,233 |
| Net Return | £7,949 | £8,269 | £14,802 | £17,053 | £18,267 | £66,340 |
| Return From Rental Income (%) | 2% | 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