Flat M4 1 bed 1 bath

New Union Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£107,150First Year

Profit From Rental Income

After 5 Years

£30,617

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£93,531

↗ 28%After 5 Years

Return On Investment

116%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,032	£22,362	£22,698	£23,265	£23,847	£114,205
Total Expenses	£15,111	£15,194	£15,268	£15,367	£15,468	£76,406
Profit Before Tax	£6,921	£7,169	£7,430	£7,899	£8,379	£37,798
Profit After Tax	£5,606	£5,807	£6,018	£6,398	£6,787	£30,617
Change In Property Value	£10,170	£19,204	£22,102	£23,429	£18,626	£93,531
Net Return	£15,776	£25,011	£28,121	£29,827	£25,413	£124,148
Return From Rental Income (%)	5%	5%	6%	6%	6%	29%
Total Net Return (%)	15%	23%	26%	28%	24%	116%

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