Flat
M50
1 bed
1 bath
Pink, Media City M50
North West, England · M50
View property listing
Initial Investment
£33,100First YearProfit From Rental Income
£15,447
↗ 47%After 5 Years
Change In Property Value
£27,562
↗ 26%After 5 Years
Return On Investment
130%
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 | £10,800 | £10,962 | £11,236 | £11,517 | £11,862 | £56,377 |
| Total Expenses | £7,325 | £7,387 | £7,458 | £7,530 | £7,607 | £37,307 |
| Profit Before Tax | £3,475 | £3,575 | £3,778 | £3,987 | £4,256 | £19,070 |
| Profit After Tax | £2,815 | £2,895 | £3,060 | £3,230 | £3,447 | £15,447 |
| Change In Property Value | £3,210 | £3,306 | £6,243 | £7,186 | £7,617 | £27,562 |
| Net Return | £6,025 | £6,202 | £9,304 | £10,415 | £11,064 | £43,009 |
| Return From Rental Income (%) | 9% | 9% | 9% | 10% | 10% | 47% |
| Total Net Return (%) | 18% | 19% | 28% | 31% | 33% | 130% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change