Flat
M4
1 bed
1 bath
Naples Street, Manchester M4
North West, England · M4
View property listing
Initial Investment
£46,750First YearProfit From Rental Income
£9,120
↗ 20%After 5 Years
Change In Property Value
£42,075
↗ 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 | £9,912 | £10,061 | £10,212 | £10,467 | £10,729 | £51,380 |
| Total Expenses | £7,898 | £7,963 | £8,019 | £8,086 | £8,155 | £40,121 |
| Profit Before Tax | £2,014 | £2,098 | £2,193 | £2,381 | £2,574 | £11,259 |
| Profit After Tax | £1,631 | £1,699 | £1,776 | £1,928 | £2,085 | £9,120 |
| Change In Property Value | £4,575 | £8,639 | £9,943 | £10,539 | £8,379 | £42,075 |
| Net Return | £6,206 | £10,338 | £11,719 | £12,468 | £10,463 | £51,195 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 20% |
| Total Net Return (%) | 13% | 22% | 25% | 27% | 22% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change