Flat M4 2 beds 1 bath

7 Munday Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£81,250First Year

Profit From Rental Income

After 5 Years

£22,076

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£73,114

↗ 28%After 5 Years

Return On Investment

117%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,220	£17,478	£17,740	£18,184	£18,639	£89,261
Total Expenses	£12,248	£12,324	£12,391	£12,478	£12,566	£62,007
Profit Before Tax	£4,972	£5,154	£5,349	£5,706	£6,073	£27,254
Profit After Tax	£4,027	£4,175	£4,333	£4,622	£4,919	£22,076
Change In Property Value	£7,950	£15,012	£17,278	£18,314	£14,560	£73,114
Net Return	£11,977	£19,187	£21,610	£22,937	£19,479	£95,190
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	15%	24%	27%	28%	24%	117%

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