Flat M4 1 bed 1 bath

Bmv Manchester Investment, Manchester M4

North West, England · M4

Initial Investment

First Year

£72,985First Year

Profit From Rental Income

After 5 Years

£12,350

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£61,808

↗ 26%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	£15,600	£15,834	£16,230	£16,636	£17,135	£81,434
Total Expenses	£13,080	£13,149	£13,232	£13,316	£13,409	£66,187
Profit Before Tax	£2,520	£2,685	£2,998	£3,319	£3,726	£15,247
Profit After Tax	£2,041	£2,175	£2,428	£2,689	£3,018	£12,350
Change In Property Value	£7,199	£7,414	£14,001	£16,114	£17,081	£61,808
Net Return	£9,240	£9,589	£16,429	£18,802	£20,098	£74,159
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	13%	13%	23%	26%	28%	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