Flat M4 1 bed 1 bath

Cable Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£104,000First Year

Profit From Rental Income

After 5 Years

£20,166

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£85,004

↗ 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	£21,456	£21,778	£22,322	£22,880	£23,567	£112,003
Total Expenses	£17,238	£17,317	£17,414	£17,514	£17,625	£87,107
Profit Before Tax	£4,218	£4,461	£4,908	£5,367	£5,942	£24,896
Profit After Tax	£3,416	£3,614	£3,976	£4,347	£4,813	£20,166
Change In Property Value	£9,900	£10,197	£19,255	£22,161	£23,491	£85,004
Net Return	£13,316	£13,811	£23,231	£26,508	£28,304	£105,170
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	13%	13%	22%	25%	27%	101%

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