Flat
M4
1 bed
1 bath
18 Church Street, Manchester, Greater Manchester M4
North West, England · M4
View property listing
Initial Investment
£38,500First YearProfit From Rental Income
£2,371
↗ 6%After 5 Years
Change In Property Value
£32,199
↗ 26%After 5 Years
Return On Investment
90%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,124 | £8,246 | £8,452 | £8,663 | £8,923 | £42,408 |
| Total Expenses | £7,772 | £7,830 | £7,894 | £7,959 | £8,027 | £39,481 |
| Profit Before Tax | £352 | £416 | £558 | £705 | £896 | £2,927 |
| Profit After Tax | £285 | £337 | £452 | £571 | £726 | £2,371 |
| Change In Property Value | £3,750 | £3,863 | £7,294 | £8,394 | £8,898 | £32,199 |
| Net Return | £4,035 | £4,199 | £7,746 | £8,965 | £9,624 | £34,570 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 10% | 11% | 20% | 23% | 25% | 90% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change