Flat M50 3 beds 3 baths

West One, Manchester M50

North West, England · M50

Initial Investment

First Year

£146,000First Year

Profit From Rental Income

After 5 Years

£21,981

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£115,915

↗ 26%After 5 Years

Return On Investment

94%

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	£27,000	£27,405	£28,090	£28,792	£29,656	£140,944
Total Expenses	£22,554	£22,640	£22,752	£22,866	£22,995	£113,806
Profit Before Tax	£4,446	£4,765	£5,338	£5,927	£6,661	£27,137
Profit After Tax	£3,601	£3,859	£4,324	£4,801	£5,396	£21,981
Change In Property Value	£13,500	£13,905	£26,257	£30,220	£32,033	£115,915
Net Return	£17,101	£17,764	£30,581	£35,020	£37,429	£137,896
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	12%	12%	21%	24%	26%	94%

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