Flat
M4
1 bed
1 bath
The Birchin, 1 Joiner Street, Northern Quarter M4
North West, England · M4
View property listing
Initial Investment
£28,000First YearProfit From Rental Income
£22,745
↗ 81%After 5 Years
Change In Property Value
£23,183
↗ 26%After 5 Years
Return On Investment
164%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,000 | £12,180 | £12,484 | £12,797 | £13,181 | £62,642 |
| Total Expenses | £6,771 | £6,835 | £6,908 | £6,983 | £7,064 | £34,561 |
| Profit Before Tax | £5,229 | £5,345 | £5,576 | £5,813 | £6,116 | £28,080 |
| Profit After Tax | £4,236 | £4,330 | £4,517 | £4,709 | £4,954 | £22,745 |
| Change In Property Value | £2,700 | £2,781 | £5,251 | £6,044 | £6,407 | £23,183 |
| Net Return | £6,936 | £7,111 | £9,768 | £10,753 | £11,361 | £45,928 |
| Return From Rental Income (%) | 15% | 15% | 16% | 17% | 18% | 81% |
| Total Net Return (%) | 25% | 25% | 35% | 38% | 41% | 164% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change