Flat M4 1 bed 1 bath

53 Marshall Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£13,438

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£52,422

↗ 28%After 5 Years

Return On Investment

114%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,348	£12,533	£12,721	£13,039	£13,365	£64,007
Total Expenses	£9,348	£9,417	£9,476	£9,550	£9,625	£47,416
Profit Before Tax	£3,000	£3,117	£3,245	£3,489	£3,740	£16,591
Profit After Tax	£2,430	£2,524	£2,628	£2,826	£3,029	£13,438
Change In Property Value	£5,700	£10,764	£12,388	£13,131	£10,439	£52,422
Net Return	£8,130	£13,288	£15,016	£15,957	£13,469	£65,860
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	14%	23%	26%	28%	23%	114%

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