Flat
M4
2 beds
1 bath
Binns Place, Manchester M4
North West, England · M4
View property listing
Initial Investment
£123,250First YearProfit From Rental Income
£35,914
↗ 29%After 5 Years
Change In Property Value
£106,223
↗ 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 | £25,020 | £25,395 | £25,776 | £26,421 | £27,081 | £129,693 |
| Total Expenses | £16,889 | £16,977 | £17,056 | £17,162 | £17,271 | £85,356 |
| Profit Before Tax | £8,131 | £8,418 | £8,720 | £9,258 | £9,810 | £44,338 |
| Profit After Tax | £6,586 | £6,819 | £7,063 | £7,499 | £7,946 | £35,914 |
| Change In Property Value | £11,550 | £21,810 | £25,102 | £26,608 | £21,153 | £106,223 |
| Net Return | £18,136 | £28,629 | £32,165 | £34,107 | £29,099 | £142,136 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 6% | 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