Flat M4 1 bed 0 baths

Union Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£54,100First Year

Profit From Rental Income

After 5 Years

£11,958

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£48,835

↗ 28%After 5 Years

Return On Investment

112%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,508	£11,681	£11,856	£12,152	£12,456	£59,653
Total Expenses	£8,846	£8,913	£8,972	£9,043	£9,116	£44,889
Profit Before Tax	£2,662	£2,768	£2,884	£3,109	£3,340	£14,763
Profit After Tax	£2,156	£2,242	£2,336	£2,518	£2,705	£11,958
Change In Property Value	£5,310	£10,027	£11,540	£12,233	£9,725	£48,835
Net Return	£7,466	£12,269	£13,876	£14,751	£12,430	£60,793
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	14%	23%	26%	27%	23%	112%

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