Flat M4 2 beds 2 baths

53 Marshall Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£89,650First Year

Profit From Rental Income

After 5 Years

£24,843

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£79,736

↗ 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	£18,780	£19,062	£19,348	£19,831	£20,327	£97,348
Total Expenses	£13,177	£13,255	£13,324	£13,415	£13,507	£66,677
Profit Before Tax	£5,603	£5,807	£6,023	£6,417	£6,820	£30,671
Profit After Tax	£4,539	£4,704	£4,879	£5,198	£5,524	£24,843
Change In Property Value	£8,670	£16,372	£18,843	£19,973	£15,879	£79,736
Net Return	£13,209	£21,075	£23,721	£25,171	£21,403	£104,579
Return From Rental Income (%)	5%	5%	5%	6%	6%	28%
Total Net Return (%)	15%	24%	26%	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