Flat
M4
1 bed
1 bath
Mason Street, Manchester M4
North West, England · M4
View property listing
Initial Investment
£63,250First YearProfit From Rental Income
£15,466
↗ 24%After 5 Years
Change In Property Value
£57,250
↗ 28%After 5 Years
Return On Investment
115%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,488 | £13,690 | £13,896 | £14,243 | £14,599 | £69,916 |
| Total Expenses | £10,025 | £10,095 | £10,157 | £10,233 | £10,312 | £50,822 |
| Profit Before Tax | £3,463 | £3,595 | £3,739 | £4,010 | £4,287 | £19,094 |
| Profit After Tax | £2,805 | £2,912 | £3,028 | £3,248 | £3,473 | £15,466 |
| Change In Property Value | £6,225 | £11,755 | £13,529 | £14,341 | £11,401 | £57,250 |
| Net Return | £9,030 | £14,667 | £16,557 | £17,588 | £14,874 | £72,716 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 5% | 24% |
| Total Net Return (%) | 14% | 23% | 26% | 28% | 24% | 115% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change