Flat
M4
1 bed
1 bath
High Street, Manchester M4
North West, England · M4
View property listing
Initial Investment
£51,250First YearProfit From Rental Income
£10,838
↗ 21%After 5 Years
Change In Property Value
£46,214
↗ 28%After 5 Years
Return On Investment
111%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,884 | £11,047 | £11,213 | £11,493 | £11,781 | £56,418 |
| Total Expenses | £8,478 | £8,544 | £8,602 | £8,671 | £8,743 | £43,038 |
| Profit Before Tax | £2,406 | £2,503 | £2,611 | £2,822 | £3,038 | £13,380 |
| Profit After Tax | £1,949 | £2,028 | £2,115 | £2,286 | £2,461 | £10,838 |
| Change In Property Value | £5,025 | £9,489 | £10,921 | £11,576 | £9,203 | £46,214 |
| Net Return | £6,974 | £11,516 | £13,036 | £13,862 | £11,664 | £57,052 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 14% | 22% | 25% | 27% | 23% | 111% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change