Flat M4 1 bed 0 baths

Union Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£54,100First Year

Profit From Rental Income

After 5 Years

£6,893

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£45,593

↗ 26%After 5 Years

Return On Investment

97%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,508	£11,681	£11,973	£12,272	£12,640	£60,073
Total Expenses	£10,173	£10,237	£10,309	£10,383	£10,462	£51,563
Profit Before Tax	£1,335	£1,444	£1,664	£1,889	£2,178	£8,510
Profit After Tax	£1,081	£1,170	£1,348	£1,530	£1,764	£6,893
Change In Property Value	£5,310	£5,469	£10,328	£11,886	£12,600	£45,593
Net Return	£6,391	£6,639	£11,676	£13,417	£14,364	£52,487
Return From Rental Income (%)	2%	2%	2%	3%	3%	13%
Total Net Return (%)	12%	12%	22%	25%	27%	97%

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