Flat
M4
2 beds
2 baths
53 Marshall Street, Manchester M4
North West, England · M4
View property listing
Initial Investment
£89,650First YearProfit From Rental Income
£16,570
↗ 18%After 5 Years
Change In Property Value
£74,443
↗ 26%After 5 Years
Return On Investment
102%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,780 | £19,062 | £19,538 | £20,027 | £20,627 | £98,034 |
| Total Expenses | £15,344 | £15,418 | £15,509 | £15,602 | £15,704 | £77,577 |
| Profit Before Tax | £3,436 | £3,643 | £4,029 | £4,425 | £4,923 | £20,457 |
| Profit After Tax | £2,783 | £2,951 | £3,264 | £3,584 | £3,988 | £16,570 |
| Change In Property Value | £8,670 | £8,930 | £16,863 | £19,408 | £20,572 | £74,443 |
| Net Return | £11,453 | £11,881 | £20,127 | £22,992 | £24,560 | £91,013 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 13% | 13% | 22% | 26% | 27% | 102% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change