Flat M4 1 bed 1 bath

Cypress Place, 9 New Century Park, Manchester M4

North West, England · M4

Initial Investment

First Year

£48,550First Year

Profit From Rental Income

After 5 Years

£9,834

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£43,731

↗ 28%After 5 Years

Return On Investment

110%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,308	£10,463	£10,620	£10,885	£11,157	£53,432
Total Expenses	£8,131	£8,196	£8,253	£8,321	£8,391	£41,291
Profit Before Tax	£2,177	£2,267	£2,367	£2,564	£2,766	£12,141
Profit After Tax	£1,764	£1,836	£1,917	£2,077	£2,241	£9,834
Change In Property Value	£4,755	£8,979	£10,334	£10,954	£8,708	£43,731
Net Return	£6,519	£10,815	£12,251	£13,031	£10,949	£53,565
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	13%	22%	25%	27%	23%	110%

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