Flat M6 1 bed 1 bath

Frederick Rd, Manchester M6

North West, England · M6

Initial Investment

First Year

£30,850First Year

Profit From Rental Income

After 5 Years

£2,815

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£25,630

↗ 26%After 5 Years

Return On Investment

92%

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	£7,164	£7,271	£7,453	£7,640	£7,869	£37,397
Total Expenses	£6,664	£6,721	£6,782	£6,844	£6,910	£33,921
Profit Before Tax	£500	£551	£671	£795	£959	£3,476
Profit After Tax	£405	£446	£544	£644	£777	£2,815
Change In Property Value	£2,985	£3,075	£5,806	£6,682	£7,083	£25,630
Net Return	£3,390	£3,521	£6,350	£7,326	£7,859	£28,445
Return From Rental Income (%)	1%	1%	2%	2%	3%	9%
Total Net Return (%)	11%	11%	21%	24%	25%	92%

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