Flat M50 2 beds 2 baths

West One, Manchester M50

North West, England · M50

Initial Investment

First Year

£110,982First Year

Profit From Rental Income

After 5 Years

£15,225

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£90,143

↗ 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	£21,000	£21,315	£21,848	£22,394	£23,066	£109,623
Total Expenses	£17,984	£18,062	£18,158	£18,257	£18,366	£90,827
Profit Before Tax	£3,016	£3,253	£3,690	£4,138	£4,700	£18,796
Profit After Tax	£2,443	£2,635	£2,989	£3,351	£3,807	£15,225
Change In Property Value	£10,499	£10,813	£20,419	£23,501	£24,911	£90,143
Net Return	£12,941	£13,449	£23,408	£26,852	£28,718	£105,368
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
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