Flat M30 2 beds 1 bath

St Michaels Court, Liverpool Road, Manchester M30

North West, England · M30

Initial Investment

First Year

£43,000First Year

Profit From Rental Income

After 5 Years

£-2,021

↘ -5%After 5 Years

Change In Property Value

After 5 Years

£36,062

↗ 26%After 5 Years

Return On Investment

79%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,704	£7,820	£8,015	£8,215	£8,462	£40,216
Total Expenses	£8,325	£8,382	£8,445	£8,509	£8,576	£42,237
Profit Before Tax	£-621	£-563	£-430	£-293	£-114	£-2,021
Profit After Tax	£-621	£-563	£-430	£-293	£-114	£-2,021
Change In Property Value	£4,200	£4,326	£8,169	£9,402	£9,966	£36,062
Net Return	£3,579	£3,763	£7,739	£9,108	£9,852	£34,041
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-5%
Total Net Return (%)	8%	9%	18%	21%	23%	79%

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