Flat M16 1 bed 1 bath

Paragon 503, 49 Seymour Grove, Manchester M16

North West, England · M16

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£18,504

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£48,942

↗ 26%After 5 Years

Return On Investment

116%

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	£15,108	£15,335	£15,718	£16,111	£16,594	£78,866
Total Expenses	£11,049	£11,118	£11,199	£11,282	£11,373	£56,021
Profit Before Tax	£4,059	£4,217	£4,519	£4,829	£5,221	£22,845
Profit After Tax	£3,288	£3,416	£3,660	£3,911	£4,229	£18,504
Change In Property Value	£5,700	£5,871	£11,086	£12,759	£13,525	£48,942
Net Return	£8,988	£9,287	£14,747	£16,671	£17,754	£67,446
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	15%	16%	25%	29%	31%	116%

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