Flat M4 2 beds 2 baths

Rochdale Road, Manchester M4

North West, England · M4

Initial Investment

First Year

£121,482First Year

Profit From Rental Income

After 5 Years

£35,347

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£104,829

↗ 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	£24,696	£25,066	£25,442	£26,078	£26,730	£128,014
Total Expenses	£16,694	£16,782	£16,860	£16,966	£17,073	£84,375
Profit Before Tax	£8,002	£8,285	£8,582	£9,113	£9,657	£43,639
Profit After Tax	£6,481	£6,711	£6,952	£7,381	£7,822	£35,347
Change In Property Value	£11,399	£21,524	£24,772	£26,259	£20,876	£104,829
Net Return	£17,880	£28,235	£31,724	£33,640	£28,698	£140,177
Return From Rental Income (%)	5%	6%	6%	6%	6%	29%
Total Net Return (%)	15%	23%	26%	28%	24%	115%

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