Flat
M4
2 beds
2 baths
Old Mill Street, Manchester M4
North West, England · M4
View property listing
Initial Investment
£38,380First YearProfit From Rental Income
£2,344
↗ 6%After 5 Years
Change In Property Value
£32,096
↗ 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 | £8,100 | £8,221 | £8,427 | £8,638 | £8,897 | £42,283 |
| Total Expenses | £7,754 | £7,812 | £7,875 | £7,940 | £8,009 | £39,389 |
| Profit Before Tax | £346 | £410 | £552 | £698 | £888 | £2,894 |
| Profit After Tax | £281 | £332 | £447 | £565 | £719 | £2,344 |
| Change In Property Value | £3,738 | £3,850 | £7,270 | £8,368 | £8,870 | £32,096 |
| Net Return | £4,019 | £4,182 | £7,717 | £8,933 | £9,589 | £34,440 |
| 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