Flat M4 2 beds 1 bath

Cotton Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£135,500First Year

Profit From Rental Income

After 5 Years

£39,969

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£115,879

↗ 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	£27,300	£27,710	£28,125	£28,828	£29,549	£141,512
Total Expenses	£18,244	£18,334	£18,417	£18,529	£18,644	£92,168
Profit Before Tax	£9,057	£9,375	£9,708	£10,299	£10,905	£49,344
Profit After Tax	£7,336	£7,594	£7,864	£8,342	£8,833	£39,969
Change In Property Value	£12,600	£23,793	£27,384	£29,027	£23,076	£115,879
Net Return	£19,936	£31,387	£35,247	£37,369	£31,909	£155,848
Return From Rental Income (%)	5%	6%	6%	6%	7%	29%
Total Net Return (%)	15%	23%	26%	28%	24%	115%

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