Flat
M4
1 bed
1 bath
Church Street, Manchester M4
North West, England · M4
View property listing
Initial Investment
£52,750First YearProfit From Rental Income
£11,411
↗ 22%After 5 Years
Change In Property Value
£47,593
↗ 28%After 5 Years
Return On Investment
112%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,208 | £11,376 | £11,547 | £11,835 | £12,131 | £58,098 |
| Total Expenses | £8,671 | £8,738 | £8,796 | £8,867 | £8,939 | £44,010 |
| Profit Before Tax | £2,537 | £2,638 | £2,751 | £2,969 | £3,193 | £14,088 |
| Profit After Tax | £2,055 | £2,137 | £2,228 | £2,405 | £2,586 | £11,411 |
| Change In Property Value | £5,175 | £9,772 | £11,247 | £11,922 | £9,478 | £47,593 |
| Net Return | £7,230 | £11,909 | £13,475 | £14,326 | £12,064 | £59,004 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 14% | 23% | 26% | 27% | 23% | 112% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change