Flat
M4
2 beds
1 bath
Ludgate Hill, Manchester M4
North West, England · M4
View property listing
Initial Investment
£35,500First YearProfit From Rental Income
£1,512
↗ 4%After 5 Years
Change In Property Value
£29,623
↗ 26%After 5 Years
Return On Investment
88%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,476 | £7,588 | £7,778 | £7,972 | £8,211 | £39,026 |
| Total Expenses | £7,310 | £7,367 | £7,429 | £7,493 | £7,559 | £37,159 |
| Profit Before Tax | £166 | £221 | £348 | £480 | £652 | £1,867 |
| Profit After Tax | £134 | £179 | £282 | £388 | £528 | £1,512 |
| Change In Property Value | £3,450 | £3,554 | £6,710 | £7,723 | £8,186 | £29,623 |
| Net Return | £3,584 | £3,732 | £6,992 | £8,111 | £8,714 | £31,135 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 10% | 11% | 20% | 23% | 25% | 88% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change