Flat
M4
1 bed
1 bath
Tib St, Manchester M4
North West, England · M4
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£10,624
↗ 16%After 5 Years
Change In Property Value
£56,670
↗ 26%After 5 Years
Return On Investment
100%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,304 | £14,519 | £14,882 | £15,254 | £15,711 | £74,669 |
| Total Expenses | £12,159 | £12,226 | £12,306 | £12,387 | £12,475 | £61,553 |
| Profit Before Tax | £2,145 | £2,292 | £2,576 | £2,867 | £3,236 | £13,116 |
| Profit After Tax | £1,738 | £1,857 | £2,086 | £2,322 | £2,621 | £10,624 |
| Change In Property Value | £6,600 | £6,798 | £12,837 | £14,774 | £15,661 | £56,670 |
| Net Return | £8,338 | £8,655 | £14,923 | £17,096 | £18,282 | £67,294 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 12% | 13% | 22% | 26% | 27% | 100% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change