Flat M16 1 bed 1 bath

Paragon 503, 49 Seymour Grove, Manchester M16

North West, England · M16

Initial Investment

First Year

£55,750First Year

Profit From Rental Income

After 5 Years

£17,426

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£47,010

↗ 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	£14,508	£14,726	£15,094	£15,471	£15,935	£75,734
Total Expenses	£10,691	£10,759	£10,839	£10,921	£11,010	£54,220
Profit Before Tax	£3,817	£3,966	£4,255	£4,550	£4,926	£21,514
Profit After Tax	£3,091	£3,213	£3,446	£3,686	£3,990	£17,426
Change In Property Value	£5,475	£5,639	£10,649	£12,256	£12,991	£47,010
Net Return	£8,566	£8,852	£14,095	£15,942	£16,981	£64,436
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	15%	16%	25%	29%	30%	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