Flat
M6
1 bed
1 bath
Seaford Road, Manchester M6
North West, England · M6
View property listing
Initial Investment
£47,650First YearProfit From Rental Income
£9,161
↗ 19%After 5 Years
Change In Property Value
£40,055
↗ 26%After 5 Years
Return On Investment
103%
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 | £11,196 | £11,364 | £11,648 | £11,939 | £12,297 | £58,445 |
| Total Expenses | £9,289 | £9,352 | £9,423 | £9,496 | £9,575 | £47,135 |
| Profit Before Tax | £1,907 | £2,012 | £2,225 | £2,443 | £2,723 | £11,310 |
| Profit After Tax | £1,545 | £1,630 | £1,802 | £1,979 | £2,205 | £9,161 |
| Change In Property Value | £4,665 | £4,805 | £9,073 | £10,443 | £11,069 | £40,055 |
| Net Return | £6,210 | £6,435 | £10,875 | £12,421 | £13,275 | £49,216 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 13% | 14% | 23% | 26% | 28% | 103% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change