Flat M50 2 beds 2 baths

West One, Manchester M50

North West, England · M50

Initial Investment

First Year

£102,232First Year

Profit From Rental Income

After 5 Years

£13,534

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£83,703

↗ 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	£19,500	£19,792	£20,287	£20,794	£21,418	£101,793
Total Expenses	£16,842	£16,918	£17,010	£17,105	£17,210	£85,084
Profit Before Tax	£2,658	£2,875	£3,277	£3,690	£4,209	£16,708
Profit After Tax	£2,153	£2,329	£2,655	£2,989	£3,409	£13,534
Change In Property Value	£9,749	£10,041	£18,961	£21,822	£23,131	£83,703
Net Return	£11,901	£12,370	£21,615	£24,811	£26,540	£97,237
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	12%	12%	21%	24%	26%	95%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change