Flat
M4
0 beds
1 bath
Milliners Wharf, 2 Munday Street, Manchester M4
North West, England · M4
View property listing
Initial Investment
£40,000First YearProfit From Rental Income
£6,520
↗ 16%After 5 Years
Change In Property Value
£35,867
↗ 28%After 5 Years
Return On Investment
106%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,448 | £8,575 | £8,703 | £8,921 | £9,144 | £43,791 |
| Total Expenses | £7,028 | £7,090 | £7,144 | £7,208 | £7,273 | £35,742 |
| Profit Before Tax | £1,420 | £1,484 | £1,559 | £1,713 | £1,871 | £8,049 |
| Profit After Tax | £1,151 | £1,202 | £1,263 | £1,388 | £1,516 | £6,520 |
| Change In Property Value | £3,900 | £7,365 | £8,476 | £8,984 | £7,143 | £35,867 |
| Net Return | £5,051 | £8,567 | £9,739 | £10,372 | £8,658 | £42,387 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 13% | 21% | 24% | 26% | 22% | 106% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change