Flat
M4
2 beds
2 baths
50 Goulden Street, Manchester M4
North West, England · M4
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£11,483
↗ 16%After 5 Years
Change In Property Value
£59,245
↗ 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 | £14,952 | £15,176 | £15,556 | £15,945 | £16,423 | £78,051 |
| Total Expenses | £12,620 | £12,689 | £12,770 | £12,853 | £12,943 | £63,875 |
| Profit Before Tax | £2,332 | £2,487 | £2,786 | £3,092 | £3,480 | £14,177 |
| Profit After Tax | £1,889 | £2,015 | £2,257 | £2,505 | £2,819 | £11,483 |
| Change In Property Value | £6,900 | £7,107 | £13,420 | £15,446 | £16,372 | £59,245 |
| Net Return | £8,789 | £9,122 | £15,677 | £17,950 | £19,191 | £70,729 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| 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