Flat M50 3 beds 3 baths

West One, Manchester M50

North West, England · M50

Initial Investment

First Year

£145,982First Year

Profit From Rental Income

After 5 Years

£21,989

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£115,902

↗ 26%After 5 Years

Return On Investment

94%

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	£27,000	£27,405	£28,090	£28,792	£29,656	£140,944
Total Expenses	£22,552	£22,638	£22,750	£22,864	£22,993	£113,796
Profit Before Tax	£4,448	£4,767	£5,340	£5,929	£6,663	£27,147
Profit After Tax	£3,603	£3,861	£4,326	£4,802	£5,397	£21,989
Change In Property Value	£13,499	£13,903	£26,254	£30,216	£32,029	£115,902
Net Return	£17,102	£17,765	£30,580	£35,018	£37,427	£137,891
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	12%	12%	21%	24%	26%	94%

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