Flat
M4
3 beds
2 baths
Mount Yard, Meadowside, 2 Old Mount Street, Manchester M4
North West, England · M4
View property listing
Initial Investment
£135,500First YearProfit From Rental Income
£39,969
↗ 29%After 5 Years
Change In Property Value
£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
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change