Flat
M4
2 beds
2 baths
The Press, School Street, Manchester M4
North West, England · M4
View property listing
Initial Investment
£92,450First YearProfit From Rental Income
£25,796
↗ 28%After 5 Years
Change In Property Value
£81,943
↗ 28%After 5 Years
Return On Investment
117%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,308 | £19,598 | £19,892 | £20,389 | £20,899 | £100,085 |
| Total Expenses | £13,487 | £13,566 | £13,636 | £13,728 | £13,821 | £68,238 |
| Profit Before Tax | £5,821 | £6,032 | £6,255 | £6,661 | £7,077 | £31,847 |
| Profit After Tax | £4,715 | £4,886 | £5,067 | £5,396 | £5,733 | £25,796 |
| Change In Property Value | £8,910 | £16,825 | £19,364 | £20,526 | £16,318 | £81,943 |
| Net Return | £13,625 | £21,711 | £24,431 | £25,922 | £22,051 | £107,739 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 28% |
| Total Net Return (%) | 15% | 23% | 26% | 28% | 24% | 117% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change