Flat M4 2 beds 1 bath

Victoria Square, Manchester M4

North West, England · M4

Initial Investment

First Year

£142,850First Year

Profit From Rental Income

After 5 Years

£42,402

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£121,673

↗ 28%After 5 Years

Return On Investment

115%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£28,668	£29,098	£29,534	£30,273	£31,030	£148,603
Total Expenses	£19,056	£19,149	£19,234	£19,349	£19,468	£96,255
Profit Before Tax	£9,612	£9,949	£10,301	£10,924	£11,562	£52,348
Profit After Tax	£7,786	£8,059	£8,344	£8,848	£9,365	£42,402
Change In Property Value	£13,230	£24,983	£28,753	£30,478	£24,230	£121,673
Net Return	£21,016	£33,041	£37,096	£39,326	£33,595	£164,075
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	15%	23%	26%	28%	24%	115%

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