Flat
M50
1 bed
1 bath
West One, Manchester M50
North West, England · M50
View property listing
Initial Investment
£72,985First YearProfit From Rental Income
£7,784
↗ 11%After 5 Years
Change In Property Value
£61,808
↗ 26%After 5 Years
Return On Investment
95%
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 | £14,400 | £14,616 | £14,981 | £15,356 | £15,817 | £75,170 |
| Total Expenses | £12,960 | £13,028 | £13,107 | £13,188 | £13,277 | £65,560 |
| Profit Before Tax | £1,440 | £1,588 | £1,874 | £2,167 | £2,539 | £9,610 |
| Profit After Tax | £1,166 | £1,287 | £1,518 | £1,756 | £2,057 | £7,784 |
| Change In Property Value | £7,199 | £7,414 | £14,001 | £16,114 | £17,081 | £61,808 |
| Net Return | £8,365 | £8,701 | £15,519 | £17,870 | £19,138 | £69,592 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 11% | 12% | 21% | 24% | 26% | 95% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change