Flat M8 2 beds 2 baths

4 Larch Gardens, Manchester M8

North West, England · M8

Initial Investment

First Year

£39,100First Year

Profit From Rental Income

After 5 Years

£4,734

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£35,040

↗ 28%After 5 Years

Return On Investment

102%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,872	£7,990	£8,110	£8,313	£8,520	£40,805
Total Expenses	£6,873	£6,935	£6,988	£7,050	£7,114	£34,961
Profit Before Tax	£999	£1,055	£1,122	£1,262	£1,407	£5,844
Profit After Tax	£809	£854	£909	£1,023	£1,139	£4,734
Change In Property Value	£3,810	£7,195	£8,280	£8,777	£6,978	£35,040
Net Return	£4,619	£8,049	£9,189	£9,800	£8,117	£39,774
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	12%	21%	24%	25%	21%	102%

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