Flat
M6
1 bed
1 bath
Seaford Road, Manchester M6
North West, England · M6
View property listing
Initial Investment
£47,650First YearProfit From Rental Income
£4,412
↗ 9%After 5 Years
Change In Property Value
£40,055
↗ 26%After 5 Years
Return On Investment
93%
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 | £9,948 | £10,097 | £10,350 | £10,608 | £10,927 | £51,930 |
| Total Expenses | £9,164 | £9,225 | £9,293 | £9,363 | £9,438 | £46,484 |
| Profit Before Tax | £784 | £872 | £1,056 | £1,245 | £1,489 | £5,446 |
| Profit After Tax | £635 | £706 | £856 | £1,009 | £1,206 | £4,412 |
| Change In Property Value | £4,665 | £4,805 | £9,073 | £10,443 | £11,069 | £40,055 |
| Net Return | £5,300 | £5,511 | £9,929 | £11,451 | £12,275 | £44,467 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 3% | 9% |
| Total Net Return (%) | 11% | 12% | 21% | 24% | 26% | 93% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change