Flat
M4
1 bed
1 bath
Cheetham Hill Road, Manchester M4
North West, England · M4
View property listing
Initial Investment
£47,500First YearProfit From Rental Income
£4,994
↗ 11%After 5 Years
Change In Property Value
£39,926
↗ 26%After 5 Years
Return On Investment
95%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,080 | £10,231 | £10,487 | £10,749 | £11,072 | £52,619 |
| Total Expenses | £9,158 | £9,219 | £9,287 | £9,357 | £9,432 | £46,453 |
| Profit Before Tax | £922 | £1,012 | £1,200 | £1,392 | £1,639 | £6,166 |
| Profit After Tax | £747 | £820 | £972 | £1,127 | £1,328 | £4,994 |
| Change In Property Value | £4,650 | £4,790 | £9,044 | £10,409 | £11,034 | £39,926 |
| Net Return | £5,397 | £5,610 | £10,016 | £11,536 | £12,361 | £44,920 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 11% | 12% | 21% | 24% | 26% | 95% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change