Flat
M50
2 beds
2 baths
Pink, Media City M50
North West, England · M50
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£4,114
↗ 7%After 5 Years
Change In Property Value
£48,942
↗ 26%After 5 Years
Return On Investment
91%
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 | £13,584 | £13,788 | £14,132 | £14,486 | £14,920 | £70,910 |
| Total Expenses | £12,928 | £13,041 | £13,162 | £13,286 | £13,415 | £65,831 |
| Profit Before Tax | £656 | £747 | £971 | £1,200 | £1,505 | £5,080 |
| Profit After Tax | £532 | £605 | £786 | £972 | £1,219 | £4,114 |
| Change In Property Value | £5,700 | £5,871 | £11,086 | £12,759 | £13,525 | £48,942 |
| Net Return | £6,232 | £6,476 | £11,873 | £13,732 | £14,744 | £53,056 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 11% | 11% | 20% | 24% | 25% | 91% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change