Flat M4 1 bed 1 bath

Cable Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£104,000First Year

Profit From Rental Income

After 5 Years

£29,613

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£91,048

↗ 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	£21,456	£21,778	£22,105	£22,657	£23,224	£111,219
Total Expenses	£14,763	£14,846	£14,919	£15,016	£15,116	£74,660
Profit Before Tax	£6,693	£6,932	£7,185	£7,641	£8,108	£36,559
Profit After Tax	£5,421	£5,615	£5,820	£6,189	£6,567	£29,613
Change In Property Value	£9,900	£18,695	£21,516	£22,807	£18,131	£91,048
Net Return	£15,321	£24,310	£27,336	£28,996	£24,699	£120,661
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
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