Flat
M4
1 bed
1 bath
Thomas Street, Manchester M4
North West, England · M4
View property listing
Initial Investment
£33,250First YearProfit From Rental Income
£3,919
↗ 12%After 5 Years
Change In Property Value
£29,660
↗ 28%After 5 Years
Return On Investment
101%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,984 | £7,089 | £7,195 | £7,375 | £7,559 | £36,202 |
| Total Expenses | £6,157 | £6,218 | £6,269 | £6,329 | £6,390 | £31,364 |
| Profit Before Tax | £827 | £871 | £926 | £1,046 | £1,169 | £4,839 |
| Profit After Tax | £670 | £706 | £750 | £847 | £947 | £3,919 |
| Change In Property Value | £3,225 | £6,090 | £7,009 | £7,429 | £5,906 | £29,660 |
| Net Return | £3,895 | £6,795 | £7,759 | £8,277 | £6,853 | £33,579 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 12% | 20% | 23% | 25% | 21% | 101% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change