Flat
M4
1 bed
1 bath
Ludgate Hill, Manchester M4
North West, England · M4
View property listing
Initial Investment
£44,485First YearProfit From Rental Income
£8,244
↗ 19%After 5 Years
Change In Property Value
£39,992
↗ 28%After 5 Years
Return On Investment
108%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,420 | £9,561 | £9,705 | £9,947 | £10,196 | £48,829 |
| Total Expenses | £7,606 | £7,670 | £7,725 | £7,791 | £7,859 | £38,651 |
| Profit Before Tax | £1,814 | £1,891 | £1,979 | £2,156 | £2,337 | £10,178 |
| Profit After Tax | £1,470 | £1,532 | £1,603 | £1,746 | £1,893 | £8,244 |
| Change In Property Value | £4,349 | £8,211 | £9,451 | £10,018 | £7,964 | £39,992 |
| Net Return | £5,818 | £9,743 | £11,054 | £11,764 | £9,857 | £48,237 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 13% | 22% | 25% | 26% | 22% | 108% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change