Flat M4 2 beds 2 baths

Cypress Place, 9 New Century Park, Manchester M4

North West, England · M4

Initial Investment

First Year

£61,900First Year

Profit From Rental Income

After 5 Years

£18,288

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£52,291

↗ 26%After 5 Years

Return On Investment

114%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,600	£15,834	£16,230	£16,636	£17,135	£81,434
Total Expenses	£11,614	£11,683	£11,766	£11,850	£11,943	£58,857
Profit Before Tax	£3,986	£4,151	£4,464	£4,785	£5,192	£22,577
Profit After Tax	£3,229	£3,362	£3,616	£3,876	£4,205	£18,288
Change In Property Value	£6,090	£6,273	£11,845	£13,632	£14,450	£52,291
Net Return	£9,319	£9,635	£15,461	£17,508	£18,656	£70,578
Return From Rental Income (%)	5%	5%	6%	6%	7%	30%
Total Net Return (%)	15%	16%	25%	28%	30%	114%

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