Flat
M4
1 bed
1 bath
High Street, Manchester M4
North West, England · M4
View property listing
Initial Investment
£47,800First YearProfit From Rental Income
£9,525
↗ 20%After 5 Years
Change In Property Value
£43,041
↗ 28%After 5 Years
Return On Investment
110%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,140 | £10,292 | £10,446 | £10,708 | £10,975 | £52,562 |
| Total Expenses | £8,033 | £8,099 | £8,155 | £8,223 | £8,292 | £40,802 |
| Profit Before Tax | £2,107 | £2,194 | £2,292 | £2,485 | £2,683 | £11,760 |
| Profit After Tax | £1,706 | £1,777 | £1,856 | £2,013 | £2,173 | £9,525 |
| Change In Property Value | £4,680 | £8,837 | £10,171 | £10,781 | £8,571 | £43,041 |
| Net Return | £6,386 | £10,614 | £12,027 | £12,794 | £10,744 | £52,566 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 13% | 22% | 25% | 27% | 22% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change