Flat
M4
3 beds
2 baths
Bromley Street, Manchester M4
North West, England · M4
View property listing
Initial Investment
£130,250First YearProfit From Rental Income
£38,250
↗ 29%After 5 Years
Change In Property Value
£111,741
↗ 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 | £26,328 | £26,723 | £27,124 | £27,802 | £28,497 | £136,473 |
| Total Expenses | £17,664 | £17,753 | £17,834 | £17,944 | £18,056 | £89,251 |
| Profit Before Tax | £8,664 | £8,970 | £9,290 | £9,858 | £10,441 | £47,222 |
| Profit After Tax | £7,018 | £7,265 | £7,525 | £7,985 | £8,457 | £38,250 |
| Change In Property Value | £12,150 | £22,943 | £26,406 | £27,990 | £22,252 | £111,741 |
| Net Return | £19,168 | £30,209 | £33,930 | £35,975 | £30,709 | £149,991 |
| 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