Flat M4 1 bed 1 bath

High Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£59,350First Year

Profit From Rental Income

After 5 Years

£13,986

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£53,663

↗ 28%After 5 Years

Return On Investment

114%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,648	£12,838	£13,030	£13,356	£13,690	£65,562
Total Expenses	£9,523	£9,592	£9,652	£9,726	£9,803	£48,296
Profit Before Tax	£3,125	£3,246	£3,378	£3,630	£3,887	£17,266
Profit After Tax	£2,531	£2,629	£2,736	£2,940	£3,149	£13,986
Change In Property Value	£5,835	£11,018	£12,681	£13,442	£10,686	£53,663
Net Return	£8,366	£13,648	£15,418	£16,382	£13,835	£67,649
Return From Rental Income (%)	4%	4%	5%	5%	5%	24%
Total Net Return (%)	14%	23%	26%	28%	23%	114%

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