Flat M4 2 beds 2 baths

Canal Point, 1 New Union Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£98,750First Year

Profit From Rental Income

After 5 Years

£18,831

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£81,140

↗ 26%After 5 Years

Return On Investment

101%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,472	£20,779	£21,299	£21,831	£22,486	£106,867
Total Expenses	£16,545	£16,622	£16,716	£16,814	£16,922	£83,618
Profit Before Tax	£3,927	£4,158	£4,582	£5,017	£5,564	£23,249
Profit After Tax	£3,181	£3,368	£3,712	£4,064	£4,507	£18,831
Change In Property Value	£9,450	£9,734	£18,380	£21,154	£22,423	£81,140
Net Return	£12,631	£13,101	£22,092	£25,218	£26,930	£99,972
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	13%	13%	22%	26%	27%	101%

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