Flat M4 2 beds 2 baths

Navigation Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£17,543

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£77,277

↗ 26%After 5 Years

Return On Investment

101%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,500	£19,792	£20,287	£20,794	£21,418	£101,793
Total Expenses	£15,853	£15,928	£16,020	£16,115	£16,220	£80,135
Profit Before Tax	£3,648	£3,865	£4,267	£4,680	£5,199	£21,658
Profit After Tax	£2,954	£3,130	£3,456	£3,791	£4,211	£17,543
Change In Property Value	£9,000	£9,270	£17,505	£20,146	£21,355	£77,277
Net Return	£11,954	£12,400	£20,961	£23,937	£25,566	£94,819
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	13%	13%	22%	26%	27%	101%

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