Flat
M4
3 beds
3 baths
Bmv Manchester Investment, Manchester M4
North West, England · M4
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£40,541
↗ 30%After 5 Years
Change In Property Value
£117,259
↗ 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 | £27,624 | £28,038 | £28,459 | £29,170 | £29,900 | £143,191 |
| Total Expenses | £18,437 | £18,528 | £18,611 | £18,724 | £18,840 | £93,140 |
| Profit Before Tax | £9,187 | £9,510 | £9,848 | £10,446 | £11,060 | £50,051 |
| Profit After Tax | £7,442 | £7,703 | £7,977 | £8,461 | £8,958 | £40,541 |
| Change In Property Value | £12,750 | £24,076 | £27,710 | £29,372 | £23,351 | £117,259 |
| Net Return | £20,192 | £31,779 | £35,686 | £37,834 | £32,309 | £157,800 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 15% | 23% | 26% | 28% | 24% | 115% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change