Flat
M4
2 beds
2 baths
Goulden Street, Manchester, Greater Manchester M4
North West, England · M4
View property listing
Initial Investment
£59,500First YearProfit From Rental Income
£14,011
↗ 24%After 5 Years
Change In Property Value
£53,801
↗ 28%After 5 Years
Return On Investment
114%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,672 | £12,862 | £13,055 | £13,381 | £13,716 | £65,686 |
| Total Expenses | £9,541 | £9,610 | £9,671 | £9,745 | £9,821 | £48,389 |
| Profit Before Tax | £3,131 | £3,252 | £3,384 | £3,636 | £3,895 | £17,298 |
| Profit After Tax | £2,536 | £2,634 | £2,741 | £2,945 | £3,155 | £14,011 |
| Change In Property Value | £5,850 | £11,047 | £12,714 | £13,477 | £10,714 | £53,801 |
| Net Return | £8,386 | £13,681 | £15,455 | £16,422 | £13,869 | £67,812 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 24% |
| Total Net Return (%) | 14% | 23% | 26% | 28% | 23% | 114% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change