Flat M6 1 bed 1 bath

Frederick Rd, Manchester M6

North West, England · M6

Initial Investment

First Year

£30,850First Year

Profit From Rental Income

After 5 Years

£-279

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£25,630

↗ 26%After 5 Years

Return On Investment

82%

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	£6,372	£6,468	£6,629	£6,795	£6,999	£33,263
Total Expenses	£6,585	£6,640	£6,700	£6,760	£6,823	£33,508
Profit Before Tax	£-213	£-173	£-70	£35	£176	£-245
Profit After Tax	£-213	£-173	£-70	£35	£142	£-279
Change In Property Value	£2,985	£3,075	£5,806	£6,682	£7,083	£25,630
Net Return	£2,772	£2,902	£5,735	£6,717	£7,225	£25,352
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-1%
Total Net Return (%)	9%	9%	19%	22%	23%	82%

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