Flat M4 1 bed 1 bath

Bmv Manchester Investment, Manchester M4

North West, England · M4

Initial Investment

First Year

£69,985First Year

Profit From Rental Income

After 5 Years

£18,073

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£63,444

↗ 28%After 5 Years

Return On Investment

116%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,952	£15,176	£15,404	£15,789	£16,184	£77,505
Total Expenses	£10,894	£10,966	£11,030	£11,110	£11,192	£55,193
Profit Before Tax	£4,058	£4,210	£4,374	£4,679	£4,991	£22,312
Profit After Tax	£3,287	£3,410	£3,543	£3,790	£4,043	£18,073
Change In Property Value	£6,899	£13,027	£14,993	£15,892	£12,634	£63,444
Net Return	£10,186	£16,437	£18,535	£19,682	£16,677	£81,517
Return From Rental Income (%)	5%	5%	5%	5%	6%	26%
Total Net Return (%)	15%	23%	26%	28%	24%	116%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change