Flat
M4
2 beds
2 baths
The Press, School Street, Manchester M4
North West, England · M4
View property listing
Initial Investment
£92,450First YearProfit From Rental Income
£17,294
↗ 19%After 5 Years
Change In Property Value
£76,504
↗ 26%After 5 Years
Return On Investment
101%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,308 | £19,598 | £20,088 | £20,590 | £21,207 | £100,790 |
| Total Expenses | £15,714 | £15,789 | £15,881 | £15,975 | £16,080 | £79,440 |
| Profit Before Tax | £3,594 | £3,808 | £4,206 | £4,614 | £5,128 | £21,351 |
| Profit After Tax | £2,911 | £3,085 | £3,407 | £3,738 | £4,153 | £17,294 |
| Change In Property Value | £8,910 | £9,177 | £17,330 | £19,945 | £21,142 | £76,504 |
| Net Return | £11,821 | £12,262 | £20,737 | £23,683 | £25,295 | £93,798 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 13% | 13% | 22% | 26% | 27% | 101% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change