Flat
M4
2 beds
2 baths
Ludgate Street, Manchester City Centre M4
North West, England · M4
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£20,357
↗ 27%After 5 Years
Change In Property Value
£68,976
↗ 28%After 5 Years
Return On Investment
118%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,248 | £16,492 | £16,739 | £17,158 | £17,587 | £84,223 |
| Total Expenses | £11,669 | £11,743 | £11,809 | £11,892 | £11,978 | £59,090 |
| Profit Before Tax | £4,579 | £4,749 | £4,930 | £5,265 | £5,609 | £25,133 |
| Profit After Tax | £3,709 | £3,847 | £3,994 | £4,265 | £4,543 | £20,357 |
| Change In Property Value | £7,500 | £14,163 | £16,300 | £17,278 | £13,736 | £68,976 |
| Net Return | £11,209 | £18,009 | £20,293 | £21,543 | £18,279 | £89,333 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 15% | 24% | 27% | 28% | 24% | 118% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change