Flat M4 1 bed 1 bath

Tobacco Factory, 3 Naples Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£37,000First Year

Profit From Rental Income

After 5 Years

£1,942

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£30,911

↗ 26%After 5 Years

Return On Investment

89%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,800	£7,917	£8,115	£8,318	£8,567	£40,717
Total Expenses	£7,541	£7,599	£7,661	£7,726	£7,793	£38,320
Profit Before Tax	£259	£318	£453	£592	£774	£2,397
Profit After Tax	£210	£258	£367	£480	£627	£1,942
Change In Property Value	£3,600	£3,708	£7,002	£8,059	£8,542	£30,911
Net Return	£3,810	£3,966	£7,369	£8,538	£9,169	£32,852
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	10%	11%	20%	23%	25%	89%

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