Flat
M4
1 bed
1 bath
Old Mount Street, Manchester M4
North West, England · M4
View property listing
Initial Investment
£57,850First YearProfit From Rental Income
£7,944
↗ 14%After 5 Years
Change In Property Value
£48,813
↗ 26%After 5 Years
Return On Investment
98%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,312 | £12,497 | £12,809 | £13,129 | £13,523 | £64,270 |
| Total Expenses | £10,750 | £10,814 | £10,888 | £10,964 | £11,046 | £54,462 |
| Profit Before Tax | £1,562 | £1,683 | £1,921 | £2,165 | £2,477 | £9,808 |
| Profit After Tax | £1,266 | £1,363 | £1,556 | £1,754 | £2,006 | £7,944 |
| Change In Property Value | £5,685 | £5,856 | £11,057 | £12,726 | £13,489 | £48,813 |
| Net Return | £6,951 | £7,218 | £12,613 | £14,480 | £15,496 | £56,757 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 12% | 12% | 22% | 25% | 27% | 98% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change