Flat M4 2 beds 2 baths

Cypress Place, 9 New Century Park, Manchester M4

North West, England · M4

Initial Investment

First Year

£64,000First Year

Profit From Rental Income

After 5 Years

£18,304

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£54,094

↗ 26%After 5 Years

Return On Investment

113%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,900	£16,138	£16,542	£16,956	£17,464	£83,000
Total Expenses	£11,922	£11,992	£12,075	£12,160	£12,254	£60,402
Profit Before Tax	£3,978	£4,147	£4,467	£4,795	£5,211	£22,598
Profit After Tax	£3,222	£3,359	£3,618	£3,884	£4,221	£18,304
Change In Property Value	£6,300	£6,489	£12,253	£14,103	£14,949	£54,094
Net Return	£9,522	£9,848	£15,872	£17,987	£19,169	£72,398
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	15%	15%	25%	28%	30%	113%

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