Flat M4 2 beds 1 bath

Joiner Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£33,100First Year

Profit From Rental Income

After 5 Years

£3,894

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£29,522

↗ 28%After 5 Years

Return On Investment

101%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,960	£7,064	£7,170	£7,350	£7,533	£36,078
Total Expenses	£6,139	£6,199	£6,251	£6,311	£6,372	£31,271
Profit Before Tax	£821	£865	£920	£1,039	£1,162	£4,807
Profit After Tax	£665	£701	£745	£842	£941	£3,894
Change In Property Value	£3,210	£6,062	£6,976	£7,395	£5,879	£29,522
Net Return	£3,875	£6,762	£7,721	£8,237	£6,820	£33,415
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	12%	20%	23%	25%	21%	101%

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