Flat M4 3 beds 2 baths

Henry Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£172,250First Year

Profit From Rental Income

After 5 Years

£52,088

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£144,849

↗ 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	£34,128	£34,640	£35,160	£36,039	£36,939	£176,905
Total Expenses	£22,305	£22,406	£22,499	£22,629	£22,761	£112,599
Profit Before Tax	£11,823	£12,234	£12,661	£13,410	£14,178	£64,306
Profit After Tax	£9,577	£9,910	£10,255	£10,862	£11,484	£52,088
Change In Property Value	£15,750	£29,741	£34,229	£36,283	£28,845	£144,849
Net Return	£25,327	£39,651	£44,485	£47,145	£40,329	£196,937
Return From Rental Income (%)	6%	6%	6%	6%	7%	30%
Total Net Return (%)	15%	23%	26%	27%	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