Flat
M16
1 bed
1 bath
203 Paragon House 48 Seymour Grove, Manchester M16
North West, England · M16
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£17,097
↗ 31%After 5 Years
Change In Property Value
£46,366
↗ 26%After 5 Years
Return On Investment
115%
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 | £14,316 | £14,531 | £14,894 | £15,266 | £15,724 | £74,731 |
| Total Expenses | £10,573 | £10,641 | £10,720 | £10,801 | £10,889 | £53,624 |
| Profit Before Tax | £3,743 | £3,890 | £4,174 | £4,465 | £4,835 | £21,108 |
| Profit After Tax | £3,032 | £3,151 | £3,381 | £3,617 | £3,916 | £17,097 |
| Change In Property Value | £5,400 | £5,562 | £10,503 | £12,088 | £12,813 | £46,366 |
| Net Return | £8,432 | £8,713 | £13,884 | £15,705 | £16,729 | £63,463 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 15% | 16% | 25% | 29% | 30% | 115% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change