Flat M4 2 beds 2 baths

Hornbeam Way, Manchester M4

North West, England · M4

Initial Investment

First Year

£56,500First Year

Profit From Rental Income

After 5 Years

£12,866

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£51,042

↗ 28%After 5 Years

Return On Investment

113%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,024	£12,204	£12,387	£12,697	£13,015	£62,327
Total Expenses	£9,155	£9,223	£9,282	£9,355	£9,429	£46,444
Profit Before Tax	£2,869	£2,982	£3,105	£3,342	£3,585	£15,884
Profit After Tax	£2,324	£2,415	£2,515	£2,707	£2,904	£12,866
Change In Property Value	£5,550	£10,480	£12,062	£12,786	£10,164	£51,042
Net Return	£7,874	£12,895	£14,577	£15,493	£13,069	£63,908
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	14%	23%	26%	27%	23%	113%

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