Flat M4 2 beds 2 baths

High Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£79,500First Year

Profit From Rental Income

After 5 Years

£21,503

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£71,735

↗ 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	£16,896	£17,149	£17,407	£17,842	£18,288	£87,582
Total Expenses	£12,055	£12,130	£12,197	£12,283	£12,370	£61,035
Profit Before Tax	£4,841	£5,019	£5,210	£5,559	£5,918	£26,547
Profit After Tax	£3,921	£4,065	£4,220	£4,503	£4,794	£21,503
Change In Property Value	£7,800	£14,729	£16,952	£17,969	£14,285	£71,735
Net Return	£11,721	£18,794	£21,171	£22,472	£19,079	£93,238
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	15%	24%	27%	28%	24%	117%

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