Flat
M4
1 bed
1 bath
Goulden Street, Manchester M4
North West, England · M4
View property listing
Initial Investment
£48,850First YearProfit From Rental Income
£9,931
↗ 20%After 5 Years
Change In Property Value
£44,007
↗ 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 | £10,368 | £10,524 | £10,681 | £10,948 | £11,222 | £53,743 |
| Total Expenses | £8,169 | £8,234 | £8,291 | £8,360 | £8,430 | £41,483 |
| Profit Before Tax | £2,199 | £2,289 | £2,390 | £2,589 | £2,793 | £12,260 |
| Profit After Tax | £1,781 | £1,854 | £1,936 | £2,097 | £2,262 | £9,931 |
| Change In Property Value | £4,785 | £9,036 | £10,399 | £11,023 | £8,763 | £44,007 |
| Net Return | £6,566 | £10,890 | £12,335 | £13,120 | £11,025 | £53,937 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 13% | 22% | 25% | 27% | 23% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change