Flat
M4
2 beds
2 baths
Mount Yard, Meadowside, 2 Old Mount Street, Manchester M4
North West, England · M4
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£8,367
↗ 8%After 5 Years
Change In Property Value
£90,156
↗ 26%After 5 Years
Return On Investment
89%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,200 | £19,488 | £19,975 | £20,475 | £21,089 | £100,227 |
| Total Expenses | £17,806 | £17,881 | £17,973 | £18,067 | £18,171 | £89,897 |
| Profit Before Tax | £1,394 | £1,607 | £2,002 | £2,408 | £2,918 | £10,329 |
| Profit After Tax | £1,129 | £1,302 | £1,622 | £1,951 | £2,364 | £8,367 |
| Change In Property Value | £10,500 | £10,815 | £20,422 | £23,504 | £24,914 | £90,156 |
| Net Return | £11,629 | £12,117 | £22,044 | £25,455 | £27,278 | £98,523 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 8% |
| Total Net Return (%) | 10% | 11% | 20% | 23% | 25% | 89% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change