Flat
M4
0 beds
1 bath
Church Street, Manchester M4
North West, England · M4
View property listing
Initial Investment
£30,985First YearProfit From Rental Income
£147
↗ 0%After 5 Years
Change In Property Value
£25,746
↗ 26%After 5 Years
Return On Investment
84%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,492 | £6,589 | £6,754 | £6,923 | £7,131 | £33,889 |
| Total Expenses | £6,615 | £6,670 | £6,730 | £6,791 | £6,854 | £33,660 |
| Profit Before Tax | £-123 | £-81 | £24 | £132 | £277 | £229 |
| Profit After Tax | £-123 | £-81 | £20 | £107 | £224 | £147 |
| Change In Property Value | £2,999 | £3,088 | £5,832 | £6,712 | £7,115 | £25,746 |
| Net Return | £2,876 | £3,007 | £5,852 | £6,819 | £7,339 | £25,893 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 0% |
| Total Net Return (%) | 9% | 10% | 19% | 22% | 24% | 84% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change