Flat M4 1 bed 1 bath

Store Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£83,000First Year

Profit From Rental Income

After 5 Years

£14,965

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£69,549

↗ 26%After 5 Years

Return On Investment

102%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,556	£17,819	£18,265	£18,721	£19,283	£91,645
Total Expenses	£14,468	£14,540	£14,628	£14,717	£14,816	£73,169
Profit Before Tax	£3,088	£3,279	£3,637	£4,004	£4,467	£18,476
Profit After Tax	£2,501	£2,656	£2,946	£3,243	£3,618	£14,965
Change In Property Value	£8,100	£8,343	£15,754	£18,132	£19,220	£69,549
Net Return	£10,601	£10,999	£18,700	£21,375	£22,838	£84,514
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	13%	13%	23%	26%	28%	102%

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