Flat M4 2 beds 2 baths

Old Mill Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£41,425First Year

Profit From Rental Income

After 5 Years

£3,225

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£34,710

↗ 26%After 5 Years

Return On Investment

92%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,760	£8,891	£9,114	£9,342	£9,622	£45,728
Total Expenses	£8,222	£8,281	£8,347	£8,413	£8,484	£41,747
Profit Before Tax	£538	£610	£767	£928	£1,138	£3,981
Profit After Tax	£436	£494	£621	£752	£922	£3,225
Change In Property Value	£4,043	£4,164	£7,863	£9,049	£9,592	£34,710
Net Return	£4,478	£4,658	£8,484	£9,801	£10,514	£37,935
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	11%	11%	20%	24%	25%	92%

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